Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.84% first-year return on $70,059 initial cash invested.
10.84%
Cash On Cash
9.78%
Cap Rate
1.6
DSCR
$3,051
Rent
$633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,059
Downpayment
20%
$49,580
Closing costs
1%
$2,479
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,051
Total Expenses
$2,418
Mortgage P&I
41%
$1,266
Property Taxes
1%
$17
Home Insurance
3%
$87
HOA
0%
$10
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336