Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.31% first-year return on $73,818 initial cash invested.
11.31%
Cash On Cash
9.85%
Cap Rate
1.62
DSCR
$3,448
Rent
$696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,448 income − $2,752 expenses = $696 cash flow
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,818
Downpayment
20%
$53,160
Closing costs
1%
$2,658
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,448
Total Expenses
$2,752
Mortgage P&I
39%
$1,347
Property Taxes
4%
$139
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379