Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.28% first-year return on $69,765 initial cash invested.
11.28%
Cash On Cash
10.39%
Cap Rate
1.59
DSCR
$3,384
Rent
$656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,384 income − $2,728 expenses = $656 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,765
Downpayment
20%
$49,300
Closing costs
1%
$2,465
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,384
Total Expenses
$2,728
Mortgage P&I
40%
$1,343
Property Taxes
1%
$30
Home Insurance
3%
$89
HOA
3%
$116
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$372