Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.61% first-year return on $69,660 initial cash invested.
11.61%
Cash On Cash
10.03%
Cap Rate
1.66
DSCR
$3,513
Rent
$674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,513 income − $2,839 expenses = $674 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,660
Downpayment
20%
$49,200
Closing costs
1%
$2,460
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,513
Total Expenses
$2,839
Mortgage P&I
35%
$1,241
Property Taxes
9%
$302
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$105
Maintenance
4%
$141
Other
11%
$386