Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.15% first-year return on $69,450 initial cash invested.
12.15%
Cash On Cash
10.68%
Cap Rate
1.65
DSCR
$3,972
Rent
$703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,972 income − $3,269 expenses = $703 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,972
Total Expenses
$3,269
Mortgage P&I
33%
$1,319
Property Taxes
13%
$513
Home Insurance
2%
$86
HOA
0%
$0
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437