Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.63% first-year return on $74,490 initial cash invested.
10.63%
Cash On Cash
9.62%
Cap Rate
1.6
DSCR
$3,792
Rent
$660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,792
Total Expenses
$3,132
Mortgage P&I
35%
$1,344
Property Taxes
11%
$404
Home Insurance
2%
$94
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417