Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.56% first-year return on $70,290 initial cash invested.
16.56%
Cash On Cash
11.88%
Cap Rate
1.86
DSCR
$4,274
Rent
$970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,274 income − $3,304 expenses = $970 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
7.0%
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
$4,274
Total Expenses
$3,304
Mortgage P&I
31%
$1,325
Property Taxes
10%
$439
Home Insurance
2%
$87
HOA
0%
$0
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470