Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.62% first-year return on $72,390 initial cash invested.
12.62%
Cash On Cash
10.35%
Cap Rate
1.67
DSCR
$3,334
Rent
$761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,334 income − $2,573 expenses = $761 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,334
Total Expenses
$2,573
Mortgage P&I
40%
$1,339
Property Taxes
0%
$10
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367