Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.53% first-year return on $72,831 initial cash invested.
14.53%
Cash On Cash
11.21%
Cap Rate
1.73
DSCR
$3,682
Rent
$882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,682 income − $2,800 expenses = $882 cash flow
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,831
Downpayment
20%
$52,220
Closing costs
1%
$2,611
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,682
Total Expenses
$2,800
Mortgage P&I
38%
$1,411
Property Taxes
2%
$68
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405