Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.48% first-year return on $75,939 initial cash invested.
13.48%
Cash On Cash
10.48%
Cap Rate
1.74
DSCR
$4,197
Rent
$853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,197 income − $3,344 expenses = $853 cash flow
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,939
Downpayment
20%
$55,180
Closing costs
1%
$2,759
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,197
Total Expenses
$3,344
Mortgage P&I
33%
$1,389
Property Taxes
10%
$436
Home Insurance
2%
$91
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462