Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.24% first-year return on $68,232 initial cash invested.
10.24%
Cash On Cash
9.49%
Cap Rate
1.57
DSCR
$2,708
Rent
$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,232
Downpayment
20%
$47,840
Closing costs
1%
$2,392
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,708
Total Expenses
$2,126
Mortgage P&I
44%
$1,201
Property Taxes
0%
$4
Home Insurance
0%
$1
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298