Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.16% first-year return on $74,889 initial cash invested.
14.16%
Cash On Cash
10.37%
Cap Rate
1.79
DSCR
$3,651
Rent
$884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,889
Downpayment
20%
$54,180
Closing costs
1%
$2,709
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,651
Total Expenses
$2,767
Mortgage P&I
36%
$1,311
Property Taxes
3%
$118
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402