Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.58% first-year return on $70,206 initial cash invested.
10.58%
Cash On Cash
9.57%
Cap Rate
1.61
DSCR
$3,330
Rent
$619
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,206
Downpayment
20%
$49,720
Closing costs
1%
$2,486
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,330
Total Expenses
$2,711
Mortgage P&I
37%
$1,231
Property Taxes
9%
$285
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366