Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.8% first-year return on $71,235 initial cash invested.
13.8%
Cash On Cash
10.62%
Cap Rate
1.77
DSCR
$3,874
Rent
$819
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,874 income − $3,055 expenses = $819 cash flow
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,235
Downpayment
20%
$50,700
Closing costs
1%
$2,535
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,874
Total Expenses
$3,055
Mortgage P&I
33%
$1,270
Property Taxes
10%
$371
Home Insurance
2%
$91
HOA
0%
$6
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426