Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.07% first-year return on $69,261 initial cash invested.
10.07%
Cash On Cash
9.56%
Cap Rate
1.58
DSCR
$3,346
Rent
$581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,261
Downpayment
20%
$48,820
Closing costs
1%
$2,441
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,346
Total Expenses
$2,765
Mortgage P&I
37%
$1,229
Property Taxes
9%
$307
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368