Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.31% first-year return on $68,820 initial cash invested.
20.31%
Cash On Cash
12.88%
Cap Rate
2.08
DSCR
$4,628
Rent
$1,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,820
Downpayment
20%
$48,400
Closing costs
1%
$2,420
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,628
Total Expenses
$3,463
Mortgage P&I
27%
$1,248
Property Taxes
11%
$511
Home Insurance
2%
$85
HOA
1%
$46
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509