Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.39% first-year return on $72,201 initial cash invested.
16.39%
Cash On Cash
11.76%
Cap Rate
1.9
DSCR
$5,271
Rent
$986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,271 income − $4,285 expenses = $986 cash flow
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,201
Downpayment
20%
$51,620
Closing costs
1%
$2,581
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$5,271
Total Expenses
$4,285
Mortgage P&I
25%
$1,333
Property Taxes
8%
$425
Home Insurance
2%
$114
HOA
12%
$620
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$580