Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.43% first-year return on $69,282 initial cash invested.
11.43%
Cash On Cash
10.43%
Cap Rate
1.61
DSCR
$3,554
Rent
$660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,554 income − $2,894 expenses = $660 cash flow
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,282
Downpayment
20%
$48,840
Closing costs
1%
$2,442
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,554
Total Expenses
$2,894
Mortgage P&I
37%
$1,320
Property Taxes
8%
$284
Home Insurance
2%
$82
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391