Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.26% first-year return on $68,400 initial cash invested.
13.26%
Cash On Cash
10.7%
Cap Rate
1.73
DSCR
$3,729
Rent
$756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,729 income − $2,973 expenses = $756 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
$3,729
Total Expenses
$2,973
Mortgage P&I
33%
$1,235
Property Taxes
10%
$387
Home Insurance
2%
$84
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410