Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.89% first-year return on $71,361 initial cash invested.
19.89%
Cash On Cash
12.4%
Cap Rate
2.06
DSCR
$4,238
Rent
$1,183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,238 income − $3,055 expenses = $1,183 cash flow
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,361
Downpayment
20%
$50,820
Closing costs
1%
$2,541
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,238
Total Expenses
$3,055
Mortgage P&I
30%
$1,273
Property Taxes
6%
$251
Home Insurance
2%
$89
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$466