Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.21% first-year return on $70,962 initial cash invested.
12.21%
Cash On Cash
10.2%
Cap Rate
1.69
DSCR
$3,770
Rent
$722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,770 income − $3,048 expenses = $722 cash flow
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,962
Downpayment
20%
$50,440
Closing costs
1%
$2,522
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,770
Total Expenses
$3,048
Mortgage P&I
34%
$1,271
Property Taxes
11%
$406
Home Insurance
2%
$89
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415