Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.91% first-year return on $72,327 initial cash invested.
11.91%
Cash On Cash
9.95%
Cap Rate
1.66
DSCR
$3,434
Rent
$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,434 income − $2,716 expenses = $718 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,327
Downpayment
20%
$51,740
Closing costs
1%
$2,587
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,434
Total Expenses
$2,716
Mortgage P&I
38%
$1,291
Property Taxes
5%
$166
Home Insurance
3%
$92
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378