Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23% first-year return on $72,012 initial cash invested.
23%
Cash On Cash
13.28%
Cap Rate
2.21
DSCR
$4,506
Rent
$1,380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,506 income − $3,126 expenses = $1,380 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,012
Downpayment
20%
$51,440
Closing costs
1%
$2,572
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,506
Total Expenses
$3,126
Mortgage P&I
29%
$1,286
Property Taxes
5%
$216
Home Insurance
2%
$92
HOA
0%
$0
Property Management
12%
$541
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$496