Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.54% first-year return on $69,786 initial cash invested.
17.54%
Cash On Cash
12.42%
Cap Rate
1.86
DSCR
$4,022
Rent
$1,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,022 income − $3,002 expenses = $1,020 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,786
Downpayment
20%
$49,320
Closing costs
1%
$2,466
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,022
Total Expenses
$3,002
Mortgage P&I
34%
$1,371
Property Taxes
4%
$175
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442