Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.35% first-year return on $68,400 initial cash invested.
10.35%
Cash On Cash
9.56%
Cap Rate
1.59
DSCR
$3,018
Rent
$590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,018 income − $2,428 expenses = $590 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,018
Total Expenses
$2,428
Mortgage P&I
40%
$1,201
Property Taxes
2%
$61
Home Insurance
3%
$93
HOA
2%
$46
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332