Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.88% first-year return on $69,723 initial cash invested.
11.88%
Cash On Cash
10.12%
Cap Rate
1.65
DSCR
$3,282
Rent
$690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,723
Downpayment
20%
$49,260
Closing costs
1%
$2,463
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,282
Total Expenses
$2,592
Mortgage P&I
38%
$1,256
Property Taxes
4%
$133
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361