Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.18% first-year return on $72,159 initial cash invested.
11.18%
Cash On Cash
9.67%
Cap Rate
1.64
DSCR
$3,540
Rent
$672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,540 income − $2,868 expenses = $672 cash flow
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,159
Downpayment
20%
$51,580
Closing costs
1%
$2,579
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,540
Total Expenses
$2,868
Mortgage P&I
36%
$1,265
Property Taxes
8%
$277
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$389