Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.82% first-year return on $69,009 initial cash invested.
16.82%
Cash On Cash
12.09%
Cap Rate
1.88
DSCR
$4,400
Rent
$967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,400 income − $3,433 expenses = $967 cash flow
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,009
Downpayment
20%
$48,580
Closing costs
1%
$2,429
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,400
Total Expenses
$3,433
Mortgage P&I
30%
$1,304
Property Taxes
9%
$399
Home Insurance
2%
$88
HOA
3%
$146
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484