Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.28% first-year return on $72,243 initial cash invested.
10.28%
Cash On Cash
9.62%
Cap Rate
1.59
DSCR
$3,710
Rent
$619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,710 income − $3,091 expenses = $619 cash flow
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,243
Downpayment
20%
$51,660
Closing costs
1%
$2,583
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,710
Total Expenses
$3,091
Mortgage P&I
35%
$1,303
Property Taxes
12%
$430
Home Insurance
3%
$93
HOA
0%
$5
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408