Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.53% first-year return on $71,319 initial cash invested.
10.53%
Cash On Cash
9.48%
Cap Rate
1.6
DSCR
$3,202
Rent
$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,319
Downpayment
20%
$50,780
Closing costs
1%
$2,539
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,202
Total Expenses
$2,576
Mortgage P&I
39%
$1,252
Property Taxes
4%
$143
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352