Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.69% first-year return on $70,290 initial cash invested.
15.69%
Cash On Cash
11.48%
Cap Rate
1.82
DSCR
$3,768
Rent
$919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,768
Total Expenses
$2,849
Mortgage P&I
35%
$1,312
Property Taxes
4%
$169
Home Insurance
2%
$87
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414