Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.33% first-year return on $72,390 initial cash invested.
12.33%
Cash On Cash
10.47%
Cap Rate
1.64
DSCR
$3,448
Rent
$744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,448 income − $2,704 expenses = $744 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,448
Total Expenses
$2,704
Mortgage P&I
40%
$1,377
Property Taxes
2%
$64
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379