Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.6% first-year return on $68,946 initial cash invested.
12.6%
Cash On Cash
10.63%
Cap Rate
1.67
DSCR
$3,369
Rent
$724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,946
Downpayment
20%
$48,520
Closing costs
1%
$2,426
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,369
Total Expenses
$2,645
Mortgage P&I
38%
$1,291
Property Taxes
4%
$120
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371