Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.94% first-year return on $68,757 initial cash invested.
10.94%
Cash On Cash
10.18%
Cap Rate
1.59
DSCR
$3,256
Rent
$627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,256 income − $2,629 expenses = $627 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,757
Downpayment
20%
$48,340
Closing costs
1%
$2,417
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,256
Total Expenses
$2,629
Mortgage P&I
40%
$1,294
Property Taxes
4%
$142
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358