Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.6% first-year return on $70,290 initial cash invested.
10.6%
Cash On Cash
9.68%
Cap Rate
1.59
DSCR
$3,110
Rent
$621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,110 income − $2,489 expenses = $621 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,110
Total Expenses
$2,489
Mortgage P&I
41%
$1,264
Property Taxes
3%
$82
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342