Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.2% first-year return on $68,379 initial cash invested.
16.2%
Cash On Cash
11.92%
Cap Rate
1.82
DSCR
$3,795
Rent
$923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,795 income − $2,872 expenses = $923 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,795
Total Expenses
$2,872
Mortgage P&I
34%
$1,309
Property Taxes
5%
$189
Home Insurance
2%
$84
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417