Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.42% first-year return on $70,164 initial cash invested.
10.42%
Cash On Cash
9.97%
Cap Rate
1.55
DSCR
$3,162
Rent
$609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,162 income − $2,553 expenses = $609 cash flow
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,164
Downpayment
20%
$49,680
Closing costs
1%
$2,484
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,162
Total Expenses
$2,553
Mortgage P&I
42%
$1,328
Property Taxes
2%
$64
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$348