Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.34% first-year return on $69,219 initial cash invested.
15.34%
Cash On Cash
11.71%
Cap Rate
1.78
DSCR
$3,897
Rent
$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,897 income − $3,012 expenses = $885 cash flow
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,219
Downpayment
20%
$48,780
Closing costs
1%
$2,439
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,897
Total Expenses
$3,012
Mortgage P&I
34%
$1,339
Property Taxes
7%
$260
Home Insurance
2%
$87
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429