Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.38% first-year return on $69,450 initial cash invested.
14.38%
Cash On Cash
11.09%
Cap Rate
1.76
DSCR
$3,663
Rent
$832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,663
Total Expenses
$2,831
Mortgage P&I
35%
$1,285
Property Taxes
2%
$63
Home Insurance
2%
$86
HOA
4%
$150
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403