Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.15% first-year return on $71,403 initial cash invested.
12.15%
Cash On Cash
10.21%
Cap Rate
1.68
DSCR
$3,729
Rent
$723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,729 income − $3,006 expenses = $723 cash flow
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,403
Downpayment
20%
$50,860
Closing costs
1%
$2,543
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,729
Total Expenses
$3,006
Mortgage P&I
35%
$1,291
Property Taxes
10%
$378
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410