Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.27% first-year return on $68,379 initial cash invested.
10.27%
Cash On Cash
10.14%
Cap Rate
1.55
DSCR
$3,400
Rent
$585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,400 income − $2,815 expenses = $585 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,400
Total Expenses
$2,815
Mortgage P&I
38%
$1,306
Property Taxes
8%
$267
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374