Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.54% first-year return on $70,836 initial cash invested.
13.54%
Cash On Cash
10.57%
Cap Rate
1.77
DSCR
$4,142
Rent
$799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,142 income − $3,343 expenses = $799 cash flow
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,836
Downpayment
20%
$50,320
Closing costs
1%
$2,516
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,142
Total Expenses
$3,343
Mortgage P&I
30%
$1,251
Property Taxes
14%
$594
Home Insurance
2%
$89
HOA
0%
$0
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456