Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.07% first-year return on $70,164 initial cash invested.
11.07%
Cash On Cash
9.91%
Cap Rate
1.62
DSCR
$3,381
Rent
$647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,381 income − $2,734 expenses = $647 cash flow
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,164
Downpayment
20%
$49,680
Closing costs
1%
$2,484
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,381
Total Expenses
$2,734
Mortgage P&I
38%
$1,270
Property Taxes
7%
$245
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372