Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11% first-year return on $68,316 initial cash invested.
11%
Cash On Cash
10.03%
Cap Rate
1.6
DSCR
$3,084
Rent
$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,084 income − $2,458 expenses = $626 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,316
Downpayment
20%
$47,920
Closing costs
1%
$2,396
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,084
Total Expenses
$2,458
Mortgage P&I
41%
$1,253
Property Taxes
3%
$88
Home Insurance
2%
$69
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$339