Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.82% first-year return on $68,610 initial cash invested.
11.82%
Cash On Cash
10.62%
Cap Rate
1.63
DSCR
$3,658
Rent
$676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,658 income − $2,982 expenses = $676 cash flow
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,610
Downpayment
20%
$48,200
Closing costs
1%
$2,410
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,658
Total Expenses
$2,982
Mortgage P&I
36%
$1,310
Property Taxes
9%
$341
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$439
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402