Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.83% first-year return on $73,440 initial cash invested.
10.83%
Cash On Cash
9.65%
Cap Rate
1.6
DSCR
$3,435
Rent
$663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,435 income − $2,772 expenses = $663 cash flow
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,440
Downpayment
20%
$52,800
Closing costs
1%
$2,640
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,435
Total Expenses
$2,772
Mortgage P&I
39%
$1,323
Property Taxes
6%
$190
Home Insurance
3%
$92
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378