Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.63% first-year return on $72,075 initial cash invested.
17.63%
Cash On Cash
11.87%
Cap Rate
1.92
DSCR
$4,094
Rent
$1,059
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,094 income − $3,035 expenses = $1,059 cash flow
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,075
Downpayment
20%
$51,500
Closing costs
1%
$2,575
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,094
Total Expenses
$3,035
Mortgage P&I
32%
$1,325
Property Taxes
3%
$105
Home Insurance
2%
$93
HOA
3%
$120
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450