Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.05% first-year return on $68,715 initial cash invested.
19.05%
Cash On Cash
12.12%
Cap Rate
2.04
DSCR
$3,786
Rent
$1,091
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,786 income − $2,695 expenses = $1,091 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,715
Downpayment
20%
$48,300
Closing costs
1%
$2,415
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,786
Total Expenses
$2,695
Mortgage P&I
32%
$1,198
Property Taxes
3%
$122
Home Insurance
2%
$89
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$114
Maintenance
4%
$151
Other
11%
$416