Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.37% first-year return on $74,868 initial cash invested.
13.37%
Cash On Cash
10.65%
Cap Rate
1.7
DSCR
$3,898
Rent
$834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,898 income − $3,064 expenses = $834 cash flow
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,868
Downpayment
20%
$54,160
Closing costs
1%
$2,708
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,898
Total Expenses
$3,064
Mortgage P&I
36%
$1,413
Property Taxes
5%
$203
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429