Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.85% first-year return on $69,555 initial cash invested.
13.85%
Cash On Cash
11.3%
Cap Rate
1.72
DSCR
$4,126
Rent
$803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,126 income − $3,323 expenses = $803 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.3%
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
$4,126
Total Expenses
$3,323
Mortgage P&I
33%
$1,344
Property Taxes
12%
$488
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454