Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.45% first-year return on $68,127 initial cash invested.
11.45%
Cash On Cash
10.44%
Cap Rate
1.59
DSCR
$3,096
Rent
$650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,096 income − $2,446 expenses = $650 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,127
Downpayment
20%
$47,740
Closing costs
1%
$2,387
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,096
Total Expenses
$2,446
Mortgage P&I
42%
$1,303
Property Taxes
1%
$17
Home Insurance
2%
$72
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341