Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12% first-year return on $70,080 initial cash invested.
12%
Cash On Cash
10.22%
Cap Rate
1.65
DSCR
$3,276
Rent
$701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,276 income − $2,575 expenses = $701 cash flow
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,080
Downpayment
20%
$49,600
Closing costs
1%
$2,480
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,276
Total Expenses
$2,575
Mortgage P&I
39%
$1,281
Property Taxes
3%
$92
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360