Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.44% first-year return on $67,938 initial cash invested.
13.44%
Cash On Cash
11.09%
Cap Rate
1.69
DSCR
$3,354
Rent
$761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,354 income − $2,593 expenses = $761 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,938
Downpayment
20%
$47,560
Closing costs
1%
$2,378
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,354
Total Expenses
$2,593
Mortgage P&I
39%
$1,302
Property Taxes
2%
$65
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369