Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.76% first-year return on $71,928 initial cash invested.
10.76%
Cash On Cash
9.72%
Cap Rate
1.61
DSCR
$3,616
Rent
$645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,616 income − $2,971 expenses = $645 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,928
Downpayment
20%
$51,360
Closing costs
1%
$2,568
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,616
Total Expenses
$2,971
Mortgage P&I
36%
$1,291
Property Taxes
10%
$359
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$108
Maintenance
4%
$145
Other
11%
$398