Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.58% first-year return on $71,340 initial cash invested.
10.58%
Cash On Cash
9.88%
Cap Rate
1.58
DSCR
$3,398
Rent
$629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,398 income − $2,769 expenses = $629 cash flow
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,340
Downpayment
20%
$50,800
Closing costs
1%
$2,540
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,398
Total Expenses
$2,769
Mortgage P&I
39%
$1,326
Property Taxes
5%
$181
Home Insurance
3%
$89
HOA
1%
$17
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374