Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.24% first-year return on $69,345 initial cash invested.
14.24%
Cash On Cash
10.86%
Cap Rate
1.8
DSCR
$4,017
Rent
$823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,017 income − $3,194 expenses = $823 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,345
Downpayment
20%
$48,900
Closing costs
1%
$2,445
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,017
Total Expenses
$3,194
Mortgage P&I
31%
$1,229
Property Taxes
12%
$483
Home Insurance
3%
$115
HOA
0%
$0
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442