Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.83% first-year return on $70,290 initial cash invested.
15.83%
Cash On Cash
11.63%
Cap Rate
1.83
DSCR
$4,218
Rent
$927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,218 income − $3,291 expenses = $927 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,218
Total Expenses
$3,291
Mortgage P&I
31%
$1,317
Property Taxes
5%
$202
Home Insurance
2%
$87
HOA
6%
$250
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$464