Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.95% first-year return on $68,316 initial cash invested.
17.95%
Cash On Cash
12.44%
Cap Rate
1.9
DSCR
$3,854
Rent
$1,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,854 income − $2,832 expenses = $1,022 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,316
Downpayment
20%
$47,920
Closing costs
1%
$2,396
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,854
Total Expenses
$2,832
Mortgage P&I
34%
$1,308
Property Taxes
3%
$128
Home Insurance
2%
$86
HOA
0%
$0
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424