Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.26% first-year return on $73,230 initial cash invested.
13.26%
Cash On Cash
10.51%
Cap Rate
1.71
DSCR
$3,766
Rent
$809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,766 income − $2,957 expenses = $809 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,230
Downpayment
20%
$52,600
Closing costs
1%
$2,630
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,766
Total Expenses
$2,957
Mortgage P&I
36%
$1,343
Property Taxes
6%
$239
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414