Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.97% first-year return on $75,078 initial cash invested.
15.97%
Cash On Cash
11.21%
Cap Rate
1.86
DSCR
$4,354
Rent
$999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,354 income − $3,355 expenses = $999 cash flow
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,078
Downpayment
20%
$54,360
Closing costs
1%
$2,718
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,354
Total Expenses
$3,355
Mortgage P&I
31%
$1,366
Property Taxes
9%
$405
Home Insurance
2%
$104
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479