Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.74% first-year return on $68,379 initial cash invested.
17.74%
Cash On Cash
12.07%
Cap Rate
1.95
DSCR
$4,089
Rent
$1,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,089 income − $3,078 expenses = $1,011 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,089
Total Expenses
$3,078
Mortgage P&I
30%
$1,237
Property Taxes
9%
$365
Home Insurance
2%
$84
HOA
0%
$0
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450