Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.75% first-year return on $68,400 initial cash invested.
13.75%
Cash On Cash
11%
Cap Rate
1.77
DSCR
$4,296
Rent
$784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,296 income − $3,512 expenses = $784 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,296
Total Expenses
$3,512
Mortgage P&I
29%
$1,243
Property Taxes
17%
$723
Home Insurance
2%
$84
HOA
0%
$0
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473