Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.52% first-year return on $69,387 initial cash invested.
12.52%
Cash On Cash
10.74%
Cap Rate
1.64
DSCR
$3,368
Rent
$724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,368 income − $2,644 expenses = $724 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,387
Downpayment
20%
$48,940
Closing costs
1%
$2,447
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,368
Total Expenses
$2,644
Mortgage P&I
40%
$1,332
Property Taxes
2%
$79
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370