Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.05% first-year return on $71,025 initial cash invested.
12.05%
Cash On Cash
10.2%
Cap Rate
1.67
DSCR
$3,801
Rent
$713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,025
Downpayment
20%
$50,500
Closing costs
1%
$2,525
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,801
Total Expenses
$3,088
Mortgage P&I
34%
$1,282
Property Taxes
11%
$426
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418