Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.52% first-year return on $68,673 initial cash invested.
13.52%
Cash On Cash
10.48%
Cap Rate
1.75
DSCR
$3,260
Rent
$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,673
Downpayment
20%
$48,260
Closing costs
1%
$2,413
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,260
Total Expenses
$2,486
Mortgage P&I
37%
$1,204
Property Taxes
3%
$93
Home Insurance
2%
$81
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$359