Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.31% first-year return on $70,332 initial cash invested.
10.31%
Cash On Cash
9.27%
Cap Rate
1.6
DSCR
$2,982
Rent
$604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,332
Downpayment
20%
$49,840
Closing costs
1%
$2,492
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,982
Total Expenses
$2,378
Mortgage P&I
40%
$1,203
Property Taxes
2%
$53
Home Insurance
3%
$89
HOA
1%
$20
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328