Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.44% first-year return on $70,269 initial cash invested.
20.44%
Cash On Cash
12.65%
Cap Rate
2.07
DSCR
$3,906
Rent
$1,197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,269
Downpayment
20%
$49,780
Closing costs
1%
$2,489
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,906
Total Expenses
$2,709
Mortgage P&I
33%
$1,270
Property Taxes
2%
$76
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430