Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.95% first-year return on $73,272 initial cash invested.
15.95%
Cash On Cash
11.03%
Cap Rate
1.87
DSCR
$3,748
Rent
$974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,748 income − $2,774 expenses = $974 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,272
Downpayment
20%
$52,640
Closing costs
1%
$2,632
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,748
Total Expenses
$2,774
Mortgage P&I
35%
$1,295
Property Taxes
3%
$111
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412