Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.34% first-year return on $69,303 initial cash invested.
10.34%
Cash On Cash
9.68%
Cap Rate
1.59
DSCR
$3,344
Rent
$597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,344 income − $2,747 expenses = $597 cash flow
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,303
Downpayment
20%
$48,860
Closing costs
1%
$2,443
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,344
Total Expenses
$2,747
Mortgage P&I
37%
$1,240
Property Taxes
9%
$291
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368