Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.86% first-year return on $69,450 initial cash invested.
24.86%
Cash On Cash
14.18%
Cap Rate
2.25
DSCR
$4,262
Rent
$1,439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,262 income − $2,823 expenses = $1,439 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,262
Total Expenses
$2,823
Mortgage P&I
30%
$1,286
Property Taxes
0%
$3
Home Insurance
2%
$86
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$469