Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.78% first-year return on $72,327 initial cash invested.
10.78%
Cash On Cash
10.26%
Cap Rate
1.55
DSCR
$3,418
Rent
$650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,418 income − $2,768 expenses = $650 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,327
Downpayment
20%
$51,740
Closing costs
1%
$2,587
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,418
Total Expenses
$2,768
Mortgage P&I
42%
$1,425
Property Taxes
3%
$119
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376