Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.38% first-year return on $69,450 initial cash invested.
10.38%
Cash On Cash
10.18%
Cap Rate
1.55
DSCR
$3,446
Rent
$601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,446 income − $2,845 expenses = $601 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,446
Total Expenses
$2,845
Mortgage P&I
39%
$1,339
Property Taxes
7%
$248
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379