Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.19% first-year return on $67,959 initial cash invested.
10.19%
Cash On Cash
10%
Cap Rate
1.54
DSCR
$3,046
Rent
$577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,046 income − $2,469 expenses = $577 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,959
Downpayment
20%
$47,580
Closing costs
1%
$2,379
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,046
Total Expenses
$2,469
Mortgage P&I
42%
$1,284
Property Taxes
2%
$66
Home Insurance
3%
$83
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335