Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.29% first-year return on $72,306 initial cash invested.
21.29%
Cash On Cash
12.59%
Cap Rate
2.16
DSCR
$4,336
Rent
$1,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,336 income − $3,053 expenses = $1,283 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,306
Downpayment
20%
$51,720
Closing costs
1%
$2,586
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,336
Total Expenses
$3,053
Mortgage P&I
29%
$1,258
Property Taxes
5%
$231
Home Insurance
2%
$91
HOA
0%
$0
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$477