Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.16% first-year return on $71,550 initial cash invested.
14.16%
Cash On Cash
10.71%
Cap Rate
1.78
DSCR
$3,748
Rent
$844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,748 income − $2,904 expenses = $844 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,748
Total Expenses
$2,904
Mortgage P&I
34%
$1,281
Property Taxes
7%
$258
Home Insurance
2%
$91
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412