Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.6% first-year return on $69,450 initial cash invested.
12.6%
Cash On Cash
11.31%
Cap Rate
1.71
DSCR
$5,684
Rent
$729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,684 income − $4,955 expenses = $729 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$5,684
Total Expenses
$4,955
Mortgage P&I
24%
$1,354
Property Taxes
2%
$101
Home Insurance
2%
$86
HOA
26%
$1,482
Property Management
12%
$682
CapEx
4%
$227
Vacancy
3%
$171
Maintenance
4%
$227
Other
11%
$625