Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.98% first-year return on $75,498 initial cash invested.
11.98%
Cash On Cash
9.72%
Cap Rate
1.67
DSCR
$3,405
Rent
$754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,498
Downpayment
20%
$54,760
Closing costs
1%
$2,738
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,405
Total Expenses
$2,651
Mortgage P&I
39%
$1,328
Property Taxes
2%
$64
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375