Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.21% first-year return on $68,001 initial cash invested.
20.21%
Cash On Cash
13.2%
Cap Rate
2
DSCR
$4,094
Rent
$1,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,094 income − $2,949 expenses = $1,145 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,001
Downpayment
20%
$47,620
Closing costs
1%
$2,381
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,094
Total Expenses
$2,949
Mortgage P&I
32%
$1,311
Property Taxes
2%
$99
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450