Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.4% first-year return on $69,555 initial cash invested.
10.4%
Cash On Cash
10.42%
Cap Rate
1.56
DSCR
$3,957
Rent
$603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,957 income − $3,354 expenses = $603 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,555
Downpayment
20%
$49,100
Closing costs
1%
$2,455
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,957
Total Expenses
$3,354
Mortgage P&I
35%
$1,371
Property Taxes
14%
$551
Home Insurance
2%
$87
HOA
0%
$0
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435