Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.2% first-year return on $72,810 initial cash invested.
10.2%
Cash On Cash
9.67%
Cap Rate
1.56
DSCR
$3,507
Rent
$619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,507 income − $2,888 expenses = $619 cash flow
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,810
Downpayment
20%
$52,200
Closing costs
1%
$2,610
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,507
Total Expenses
$2,888
Mortgage P&I
38%
$1,344
Property Taxes
7%
$258
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386