Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.86% first-year return on $72,390 initial cash invested.
10.86%
Cash On Cash
10.04%
Cap Rate
1.57
DSCR
$3,316
Rent
$655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,316 income − $2,661 expenses = $655 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,316
Total Expenses
$2,661
Mortgage P&I
42%
$1,378
Property Taxes
2%
$64
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365