Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.29% first-year return on $69,492 initial cash invested.
12.29%
Cash On Cash
10.54%
Cap Rate
1.65
DSCR
$3,454
Rent
$712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,454 income − $2,742 expenses = $712 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,492
Downpayment
20%
$49,040
Closing costs
1%
$2,452
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,454
Total Expenses
$2,742
Mortgage P&I
38%
$1,303
Property Taxes
5%
$180
Home Insurance
2%
$85
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380