Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.91% first-year return on $69,345 initial cash invested.
11.91%
Cash On Cash
10.15%
Cap Rate
1.65
DSCR
$3,261
Rent
$688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,261 income − $2,573 expenses = $688 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,345
Downpayment
20%
$48,900
Closing costs
1%
$2,445
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,261
Total Expenses
$2,573
Mortgage P&I
38%
$1,251
Property Taxes
4%
$125
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$359