Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.8% first-year return on $69,870 initial cash invested.
12.8%
Cash On Cash
11.04%
Cap Rate
1.64
DSCR
$3,621
Rent
$745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,621 income − $2,876 expenses = $745 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,870
Downpayment
20%
$49,400
Closing costs
1%
$2,470
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,621
Total Expenses
$2,876
Mortgage P&I
38%
$1,382
Property Taxes
5%
$183
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$398