Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.93% first-year return on $70,080 initial cash invested.
12.93%
Cash On Cash
10.9%
Cap Rate
1.65
DSCR
$3,411
Rent
$755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,411 income − $2,656 expenses = $755 cash flow
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,080
Downpayment
20%
$49,600
Closing costs
1%
$2,480
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,411
Total Expenses
$2,656
Mortgage P&I
40%
$1,362
Property Taxes
1%
$49
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375