Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.89% first-year return on $70,752 initial cash invested.
10.89%
Cash On Cash
9.84%
Cap Rate
1.62
DSCR
$3,586
Rent
$642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,586 income − $2,944 expenses = $642 cash flow
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,752
Downpayment
20%
$50,240
Closing costs
1%
$2,512
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,586
Total Expenses
$2,944
Mortgage P&I
36%
$1,275
Property Taxes
10%
$368
Home Insurance
2%
$83
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$108
Maintenance
4%
$143
Other
11%
$394