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 $73,608 initial cash invested.
10.63%
Cash On Cash
9.49%
Cap Rate
1.6
DSCR
$3,374
Rent
$652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,608
Downpayment
20%
$52,960
Closing costs
1%
$2,648
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,374
Total Expenses
$2,722
Mortgage P&I
39%
$1,308
Property Taxes
5%
$173
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371