Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.43% first-year return on $70,290 initial cash invested.
12.43%
Cash On Cash
10.58%
Cap Rate
1.64
DSCR
$3,302
Rent
$728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,302 income − $2,574 expenses = $728 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,302
Total Expenses
$2,574
Mortgage P&I
40%
$1,336
Property Taxes
1%
$29
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363