Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.87% first-year return on $67,959 initial cash invested.
12.87%
Cash On Cash
10.62%
Cap Rate
1.69
DSCR
$3,228
Rent
$729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,228 income − $2,499 expenses = $729 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,228
Total Expenses
$2,499
Mortgage P&I
39%
$1,248
Property Taxes
2%
$70
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355