Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 29.22% first-year return on $71,550 initial cash invested.
29.22%
Cash On Cash
14.8%
Cap Rate
2.59
DSCR
$4,665
Rent
$1,742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,665
Total Expenses
$2,923
Mortgage P&I
26%
$1,215
Property Taxes
1%
$32
Home Insurance
2%
$89
HOA
0%
$0
Property Management
12%
$560
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$513