Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.96% first-year return on $70,353 initial cash invested.
11.96%
Cash On Cash
10.5%
Cap Rate
1.64
DSCR
$3,752
Rent
$701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,752 income − $3,051 expenses = $701 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,353
Downpayment
20%
$49,860
Closing costs
1%
$2,493
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,752
Total Expenses
$3,051
Mortgage P&I
35%
$1,330
Property Taxes
10%
$359
Home Insurance
2%
$86
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413