Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.17% first-year return on $69,870 initial cash invested.
14.17%
Cash On Cash
11.36%
Cap Rate
1.7
DSCR
$3,518
Rent
$825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,518 income − $2,693 expenses = $825 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,870
Downpayment
20%
$49,400
Closing costs
1%
$2,470
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,518
Total Expenses
$2,693
Mortgage P&I
39%
$1,373
Property Taxes
1%
$29
Home Insurance
2%
$86
HOA
0%
$8
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387