Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.04% first-year return on $70,164 initial cash invested.
12.04%
Cash On Cash
10.21%
Cap Rate
1.67
DSCR
$3,549
Rent
$704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,549 income − $2,845 expenses = $704 cash flow
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,164
Downpayment
20%
$49,680
Closing costs
1%
$2,484
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,549
Total Expenses
$2,845
Mortgage P&I
36%
$1,268
Property Taxes
7%
$259
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390