Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.1% first-year return on $68,484 initial cash invested.
16.1%
Cash On Cash
11.94%
Cap Rate
1.82
DSCR
$4,023
Rent
$919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,023 income − $3,104 expenses = $919 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,484
Downpayment
20%
$48,080
Closing costs
1%
$2,404
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,023
Total Expenses
$3,104
Mortgage P&I
33%
$1,312
Property Taxes
5%
$199
Home Insurance
2%
$63
HOA
4%
$161
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443