Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.86% first-year return on $70,647 initial cash invested.
14.86%
Cash On Cash
11.44%
Cap Rate
1.77
DSCR
$4,149
Rent
$875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,149 income − $3,274 expenses = $875 cash flow
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,647
Downpayment
20%
$50,140
Closing costs
1%
$2,507
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,149
Total Expenses
$3,274
Mortgage P&I
32%
$1,348
Property Taxes
10%
$429
Home Insurance
2%
$87
HOA
0%
$0
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456