Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.18% first-year return on $69,576 initial cash invested.
13.18%
Cash On Cash
10.29%
Cap Rate
1.75
DSCR
$3,477
Rent
$764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,576
Downpayment
20%
$49,120
Closing costs
1%
$2,456
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,477
Total Expenses
$2,713
Mortgage P&I
35%
$1,203
Property Taxes
6%
$207
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382