Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.57% first-year return on $70,290 initial cash invested.
11.57%
Cash On Cash
10.24%
Cap Rate
1.62
DSCR
$3,441
Rent
$678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,441 income − $2,763 expenses = $678 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,441
Total Expenses
$2,763
Mortgage P&I
38%
$1,309
Property Taxes
6%
$196
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379