Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.92% first-year return on $69,450 initial cash invested.
11.92%
Cash On Cash
10.28%
Cap Rate
1.64
DSCR
$3,184
Rent
$690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,184 income − $2,494 expenses = $690 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,184
Total Expenses
$2,494
Mortgage P&I
40%
$1,282
Property Taxes
1%
$44
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$96
Maintenance
4%
$127
Other
11%
$350