Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.57% first-year return on $69,345 initial cash invested.
15.57%
Cash On Cash
11.78%
Cap Rate
1.79
DSCR
$3,954
Rent
$900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,954 income − $3,054 expenses = $900 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,954
Total Expenses
$3,054
Mortgage P&I
34%
$1,343
Property Taxes
7%
$279
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435