Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.55% first-year return on $68,715 initial cash invested.
17.55%
Cash On Cash
12.12%
Cap Rate
1.91
DSCR
$3,842
Rent
$1,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,842 income − $2,837 expenses = $1,005 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,715
Downpayment
20%
$48,300
Closing costs
1%
$2,415
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,842
Total Expenses
$2,837
Mortgage P&I
33%
$1,280
Property Taxes
4%
$162
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423