Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.99% first-year return on $68,631 initial cash invested.
11.99%
Cash On Cash
10.49%
Cap Rate
1.64
DSCR
$3,405
Rent
$686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,631
Downpayment
20%
$48,220
Closing costs
1%
$2,411
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,405
Total Expenses
$2,719
Mortgage P&I
38%
$1,286
Property Taxes
6%
$188
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375