Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.34% first-year return on $71,865 initial cash invested.
13.34%
Cash On Cash
10.84%
Cap Rate
1.71
DSCR
$4,112
Rent
$799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,112 income − $3,313 expenses = $799 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,865
Downpayment
20%
$51,300
Closing costs
1%
$2,565
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,112
Total Expenses
$3,313
Mortgage P&I
33%
$1,355
Property Taxes
12%
$474
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452