Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.35% first-year return on $72,327 initial cash invested.
11.35%
Cash On Cash
10.04%
Cap Rate
1.61
DSCR
$3,448
Rent
$684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,448 income − $2,764 expenses = $684 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,327
Downpayment
20%
$51,740
Closing costs
1%
$2,587
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,448
Total Expenses
$2,764
Mortgage P&I
39%
$1,342
Property Taxes
5%
$176
Home Insurance
2%
$74
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379