Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.71% first-year return on $71,256 initial cash invested.
23.71%
Cash On Cash
13.59%
Cap Rate
2.24
DSCR
$4,596
Rent
$1,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,596 income − $3,188 expenses = $1,408 cash flow
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,256
Downpayment
20%
$50,720
Closing costs
1%
$2,536
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,596
Total Expenses
$3,188
Mortgage P&I
28%
$1,281
Property Taxes
5%
$251
Home Insurance
2%
$92
HOA
0%
$0
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506