Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 28.91% first-year return on $74,091 initial cash invested.
28.91%
Cash On Cash
15.09%
Cap Rate
2.47
DSCR
$5,314
Rent
$1,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,314 income − $3,529 expenses = $1,785 cash flow
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,091
Downpayment
20%
$53,420
Closing costs
1%
$2,671
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$5,314
Total Expenses
$3,529
Mortgage P&I
26%
$1,360
Property Taxes
5%
$267
Home Insurance
2%
$94
HOA
0%
$0
Property Management
12%
$638
CapEx
4%
$213
Vacancy
3%
$159
Maintenance
4%
$213
Other
11%
$585