Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.41% first-year return on $69,765 initial cash invested.
14.41%
Cash On Cash
11.54%
Cap Rate
1.71
DSCR
$3,696
Rent
$838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,696 income − $2,858 expenses = $838 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,765
Downpayment
20%
$49,300
Closing costs
1%
$2,465
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,696
Total Expenses
$2,858
Mortgage P&I
37%
$1,384
Property Taxes
3%
$129
Home Insurance
2%
$87
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407