Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.05% first-year return on $71,067 initial cash invested.
10.05%
Cash On Cash
9.26%
Cap Rate
1.58
DSCR
$3,024
Rent
$595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,024 income − $2,429 expenses = $595 cash flow
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,067
Downpayment
20%
$50,540
Closing costs
1%
$2,527
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,024
Total Expenses
$2,429
Mortgage P&I
41%
$1,234
Property Taxes
2%
$75
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333