Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.5% first-year return on $68,337 initial cash invested.
12.5%
Cash On Cash
10.64%
Cap Rate
1.66
DSCR
$3,376
Rent
$712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,337
Downpayment
20%
$47,940
Closing costs
1%
$2,397
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,376
Total Expenses
$2,664
Mortgage P&I
38%
$1,279
Property Taxes
5%
$159
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371