Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.17% first-year return on $67,980 initial cash invested.
14.17%
Cash On Cash
11.05%
Cap Rate
1.76
DSCR
$3,526
Rent
$803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,526 income − $2,723 expenses = $803 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,980
Downpayment
20%
$47,600
Closing costs
1%
$2,380
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,526
Total Expenses
$2,723
Mortgage P&I
35%
$1,248
Property Taxes
5%
$193
Home Insurance
2%
$83
HOA
0%
$0
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388