Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.67% first-year return on $68,043 initial cash invested.
13.67%
Cash On Cash
10.74%
Cap Rate
1.76
DSCR
$3,704
Rent
$775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,704 income − $2,929 expenses = $775 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,043
Downpayment
20%
$47,660
Closing costs
1%
$2,383
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,704
Total Expenses
$2,929
Mortgage P&I
33%
$1,210
Property Taxes
10%
$375
Home Insurance
2%
$86
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407