Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.39% first-year return on $70,374 initial cash invested.
20.39%
Cash On Cash
12.62%
Cap Rate
2.1
DSCR
$4,442
Rent
$1,196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,442 income − $3,246 expenses = $1,196 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,374
Downpayment
20%
$49,880
Closing costs
1%
$2,494
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,442
Total Expenses
$3,246
Mortgage P&I
28%
$1,249
Property Taxes
9%
$397
Home Insurance
2%
$89
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489