Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.53% first-year return on $71,508 initial cash invested.
11.53%
Cash On Cash
9.89%
Cap Rate
1.64
DSCR
$3,342
Rent
$687
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,508
Downpayment
20%
$50,960
Closing costs
1%
$2,548
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,342
Total Expenses
$2,655
Mortgage P&I
38%
$1,279
Property Taxes
4%
$148
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368