Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.22% first-year return on $69,156 initial cash invested.
15.22%
Cash On Cash
11.41%
Cap Rate
1.82
DSCR
$4,126
Rent
$877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,126 income − $3,249 expenses = $877 cash flow
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,156
Downpayment
20%
$48,720
Closing costs
1%
$2,436
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,126
Total Expenses
$3,249
Mortgage P&I
31%
$1,275
Property Taxes
12%
$501
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454