Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.61% first-year return on $73,293 initial cash invested.
10.61%
Cash On Cash
9.52%
Cap Rate
1.59
DSCR
$3,231
Rent
$648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,231 income − $2,583 expenses = $648 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,293
Downpayment
20%
$52,660
Closing costs
1%
$2,633
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,231
Total Expenses
$2,583
Mortgage P&I
41%
$1,312
Property Taxes
2%
$68
Home Insurance
3%
$92
HOA
0%
$13
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355