Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.3% first-year return on $74,847 initial cash invested.
11.3%
Cash On Cash
9.97%
Cap Rate
1.61
DSCR
$3,672
Rent
$705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,672 income − $2,967 expenses = $705 cash flow
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,847
Downpayment
20%
$54,140
Closing costs
1%
$2,707
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,672
Total Expenses
$2,967
Mortgage P&I
38%
$1,398
Property Taxes
5%
$193
Home Insurance
3%
$95
HOA
1%
$32
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404