Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.96% first-year return on $71,193 initial cash invested.
15.96%
Cash On Cash
11.28%
Cap Rate
1.85
DSCR
$3,736
Rent
$947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,736 income − $2,789 expenses = $947 cash flow
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,193
Downpayment
20%
$50,660
Closing costs
1%
$2,533
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,736
Total Expenses
$2,789
Mortgage P&I
34%
$1,286
Property Taxes
4%
$146
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411