Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.98% first-year return on $68,799 initial cash invested.
11.98%
Cash On Cash
10.24%
Cap Rate
1.68
DSCR
$3,735
Rent
$687
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,799
Downpayment
20%
$48,380
Closing costs
1%
$2,419
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,735
Total Expenses
$3,048
Mortgage P&I
33%
$1,228
Property Taxes
12%
$464
Home Insurance
2%
$87
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411