Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.72% first-year return on $68,379 initial cash invested.
10.72%
Cash On Cash
9.43%
Cap Rate
1.66
DSCR
$3,471
Rent
$611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
5.9%
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
$3,471
Total Expenses
$2,860
Mortgage P&I
33%
$1,135
Property Taxes
13%
$460
Home Insurance
2%
$84
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382