Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.92% first-year return on $69,450 initial cash invested.
11.92%
Cash On Cash
10.06%
Cap Rate
1.66
DSCR
$3,244
Rent
$690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,244 income − $2,554 expenses = $690 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,244
Total Expenses
$2,554
Mortgage P&I
38%
$1,234
Property Taxes
4%
$121
Home Insurance
3%
$86
HOA
0%
$10
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357