Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.36% first-year return on $68,337 initial cash invested.
10.36%
Cash On Cash
9.69%
Cap Rate
1.6
DSCR
$3,339
Rent
$590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,339 income − $2,749 expenses = $590 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,337
Downpayment
20%
$47,940
Closing costs
1%
$2,397
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,339
Total Expenses
$2,749
Mortgage P&I
36%
$1,211
Property Taxes
9%
$306
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367