Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.86% first-year return on $73,650 initial cash invested.
14.86%
Cash On Cash
10.93%
Cap Rate
1.79
DSCR
$3,874
Rent
$912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,874 income − $2,962 expenses = $912 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,874
Total Expenses
$2,962
Mortgage P&I
35%
$1,346
Property Taxes
5%
$206
Home Insurance
2%
$93
HOA
0%
$0
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426