Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.32% first-year return on $74,469 initial cash invested.
18.32%
Cash On Cash
11.81%
Cap Rate
1.97
DSCR
$4,102
Rent
$1,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,102 income − $2,965 expenses = $1,137 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,469
Downpayment
20%
$53,780
Closing costs
1%
$2,689
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,102
Total Expenses
$2,965
Mortgage P&I
33%
$1,346
Property Taxes
3%
$115
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451