Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.37% first-year return on $68,484 initial cash invested.
10.37%
Cash On Cash
10.15%
Cap Rate
1.55
DSCR
$3,243
Rent
$592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,243 income − $2,651 expenses = $592 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,484
Downpayment
20%
$48,080
Closing costs
1%
$2,404
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,243
Total Expenses
$2,651
Mortgage P&I
40%
$1,312
Property Taxes
5%
$150
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357