Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 27.08% first-year return on $68,106 initial cash invested.
27.08%
Cash On Cash
15.4%
Cap Rate
2.29
DSCR
$4,674
Rent
$1,537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,674 income − $3,137 expenses = $1,537 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,106
Downpayment
20%
$47,720
Closing costs
1%
$2,386
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,674
Total Expenses
$3,137
Mortgage P&I
29%
$1,338
Property Taxes
3%
$158
Home Insurance
1%
$52
HOA
0%
$0
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514