Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.04% first-year return on $69,051 initial cash invested.
12.04%
Cash On Cash
10.23%
Cap Rate
1.68
DSCR
$3,638
Rent
$693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,638 income − $2,945 expenses = $693 cash flow
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,051
Downpayment
20%
$48,620
Closing costs
1%
$2,431
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,638
Total Expenses
$2,945
Mortgage P&I
34%
$1,234
Property Taxes
11%
$388
Home Insurance
2%
$85
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400