Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.95% first-year return on $71,970 initial cash invested.
11.95%
Cash On Cash
9.97%
Cap Rate
1.66
DSCR
$3,400
Rent
$717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,970
Downpayment
20%
$51,400
Closing costs
1%
$2,570
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,400
Total Expenses
$2,683
Mortgage P&I
38%
$1,283
Property Taxes
2%
$69
Home Insurance
3%
$90
HOA
3%
$85
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374