Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.51% first-year return on $71,151 initial cash invested.
13.51%
Cash On Cash
10.65%
Cap Rate
1.73
DSCR
$3,716
Rent
$801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,716 income − $2,915 expenses = $801 cash flow
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,151
Downpayment
20%
$50,620
Closing costs
1%
$2,531
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,716
Total Expenses
$2,915
Mortgage P&I
35%
$1,296
Property Taxes
7%
$264
Home Insurance
2%
$91
HOA
0%
$0
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$111
Maintenance
4%
$149
Other
11%
$409