Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.76% first-year return on $69,114 initial cash invested.
10.76%
Cash On Cash
9.88%
Cap Rate
1.62
DSCR
$3,664
Rent
$620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,664 income − $3,044 expenses = $620 cash flow
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,114
Downpayment
20%
$48,680
Closing costs
1%
$2,434
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,664
Total Expenses
$3,044
Mortgage P&I
34%
$1,236
Property Taxes
13%
$482
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403