Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.59% first-year return on $74,427 initial cash invested.
16.59%
Cash On Cash
11.92%
Cap Rate
1.8
DSCR
$4,029
Rent
$1,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,029 income − $3,000 expenses = $1,029 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,427
Downpayment
20%
$53,740
Closing costs
1%
$2,687
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,029
Total Expenses
$3,000
Mortgage P&I
37%
$1,480
Property Taxes
2%
$86
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443