Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.57% first-year return on $69,450 initial cash invested.
10.57%
Cash On Cash
10.46%
Cap Rate
1.55
DSCR
$3,624
Rent
$612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,624 income − $3,012 expenses = $612 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,624
Total Expenses
$3,012
Mortgage P&I
38%
$1,379
Property Taxes
6%
$210
Home Insurance
2%
$86
HOA
3%
$104
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399