Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.56% first-year return on $69,450 initial cash invested.
12.56%
Cash On Cash
10.29%
Cap Rate
1.69
DSCR
$3,303
Rent
$727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,303 income − $2,576 expenses = $727 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,303
Total Expenses
$2,576
Mortgage P&I
38%
$1,242
Property Taxes
4%
$126
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363