Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.54% first-year return on $68,400 initial cash invested.
20.54%
Cash On Cash
13%
Cap Rate
2.05
DSCR
$4,029
Rent
$1,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,029 income − $2,858 expenses = $1,171 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,029
Total Expenses
$2,858
Mortgage P&I
32%
$1,269
Property Taxes
3%
$136
Home Insurance
2%
$84
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443