Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.35% first-year return on $68,778 initial cash invested.
10.35%
Cash On Cash
9.81%
Cap Rate
1.57
DSCR
$3,152
Rent
$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,152 income − $2,559 expenses = $593 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,778
Downpayment
20%
$48,360
Closing costs
1%
$2,418
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,152
Total Expenses
$2,559
Mortgage P&I
40%
$1,258
Property Taxes
5%
$142
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347