Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.59% first-year return on $74,490 initial cash invested.
20.59%
Cash On Cash
12.32%
Cap Rate
2.11
DSCR
$4,452
Rent
$1,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,452
Total Expenses
$3,174
Mortgage P&I
29%
$1,306
Property Taxes
6%
$260
Home Insurance
2%
$94
HOA
0%
$0
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490