Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.11% first-year return on $68,862 initial cash invested.
12.11%
Cash On Cash
10.56%
Cap Rate
1.64
DSCR
$3,384
Rent
$695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,862
Downpayment
20%
$48,440
Closing costs
1%
$2,422
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,384
Total Expenses
$2,689
Mortgage P&I
38%
$1,301
Property Taxes
4%
$150
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$372