Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.44% first-year return on $70,342 initial cash invested.
13.44%
Cash On Cash
11.35%
Cap Rate
1.68
DSCR
$4,197
Rent
$788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,197 income − $3,409 expenses = $788 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,342
Downpayment
20%
$49,850
Closing costs
1%
$2,492
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,197
Total Expenses
$3,409
Mortgage P&I
33%
$1,401
Property Taxes
12%
$493
Home Insurance
2%
$87
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462