Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.48% first-year return on $69,639 initial cash invested.
12.48%
Cash On Cash
10.25%
Cap Rate
1.7
DSCR
$3,480
Rent
$724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,639
Downpayment
20%
$49,180
Closing costs
1%
$2,459
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,480
Total Expenses
$2,756
Mortgage P&I
36%
$1,237
Property Taxes
7%
$250
Home Insurance
2%
$86
HOA
0%
$0
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383