Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.66% first-year return on $70,920 initial cash invested.
22.66%
Cash On Cash
13.3%
Cap Rate
2.19
DSCR
$4,401
Rent
$1,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,401 income − $3,062 expenses = $1,339 cash flow
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,920
Downpayment
20%
$50,400
Closing costs
1%
$2,520
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,401
Total Expenses
$3,062
Mortgage P&I
29%
$1,278
Property Taxes
4%
$197
Home Insurance
2%
$91
HOA
0%
$0
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484