Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.93% first-year return on $71,004 initial cash invested.
11.93%
Cash On Cash
10.36%
Cap Rate
1.62
DSCR
$3,272
Rent
$706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,272 income − $2,566 expenses = $706 cash flow
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,004
Downpayment
20%
$50,480
Closing costs
1%
$2,524
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,272
Total Expenses
$2,566
Mortgage P&I
41%
$1,342
Property Taxes
1%
$20
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360