Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.83% first-year return on $70,290 initial cash invested.
11.83%
Cash On Cash
10.27%
Cap Rate
1.65
DSCR
$3,698
Rent
$693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,698 income − $3,005 expenses = $693 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,698
Total Expenses
$3,005
Mortgage P&I
35%
$1,291
Property Taxes
10%
$369
Home Insurance
2%
$87
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407