Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.68% first-year return on $68,820 initial cash invested.
11.68%
Cash On Cash
10.3%
Cap Rate
1.63
DSCR
$3,382
Rent
$670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,382 income − $2,712 expenses = $670 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,382
Total Expenses
$2,712
Mortgage P&I
38%
$1,272
Property Taxes
6%
$203
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372