Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.11% first-year return on $74,175 initial cash invested.
14.11%
Cash On Cash
10.61%
Cap Rate
1.76
DSCR
$3,801
Rent
$872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,801 income − $2,929 expenses = $872 cash flow
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,175
Downpayment
20%
$53,500
Closing costs
1%
$2,675
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,801
Total Expenses
$2,929
Mortgage P&I
35%
$1,342
Property Taxes
5%
$201
Home Insurance
2%
$94
HOA
0%
$0
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418