Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.6% first-year return on $68,379 initial cash invested.
19.6%
Cash On Cash
12.65%
Cap Rate
2.06
DSCR
$4,554
Rent
$1,117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,554 income − $3,437 expenses = $1,117 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,554
Total Expenses
$3,437
Mortgage P&I
27%
$1,230
Property Taxes
13%
$575
Home Insurance
2%
$84
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501