Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.51% first-year return on $73,293 initial cash invested.
12.51%
Cash On Cash
10.3%
Cap Rate
1.69
DSCR
$3,963
Rent
$764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,963 income − $3,199 expenses = $764 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,293
Downpayment
20%
$52,660
Closing costs
1%
$2,633
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,963
Total Expenses
$3,199
Mortgage P&I
34%
$1,337
Property Taxes
10%
$383
Home Insurance
3%
$130
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436