Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.01% first-year return on $71,949 initial cash invested.
10.01%
Cash On Cash
10.1%
Cap Rate
1.51
DSCR
$3,350
Rent
$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,350 income − $2,750 expenses = $600 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,949
Downpayment
20%
$51,380
Closing costs
1%
$2,569
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,350
Total Expenses
$2,750
Mortgage P&I
43%
$1,428
Property Taxes
3%
$104
Home Insurance
2%
$80
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368