Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.22% first-year return on $71,550 initial cash invested.
13.22%
Cash On Cash
10.3%
Cap Rate
1.75
DSCR
$3,814
Rent
$788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,814
Total Expenses
$3,026
Mortgage P&I
33%
$1,248
Property Taxes
10%
$391
Home Insurance
2%
$89
HOA
0%
$0
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$114
Maintenance
4%
$153
Other
11%
$420