Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.28% first-year return on $75,120 initial cash invested.
12.28%
Cash On Cash
10.4%
Cap Rate
1.64
DSCR
$3,873
Rent
$769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,873 income − $3,104 expenses = $769 cash flow
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,120
Downpayment
20%
$54,400
Closing costs
1%
$2,720
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,873
Total Expenses
$3,104
Mortgage P&I
37%
$1,433
Property Taxes
7%
$256
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426