Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.04% first-year return on $72,390 initial cash invested.
11.04%
Cash On Cash
9.77%
Cap Rate
1.62
DSCR
$3,576
Rent
$666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,576 income − $2,910 expenses = $666 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,576
Total Expenses
$2,910
Mortgage P&I
36%
$1,300
Property Taxes
9%
$304
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393