Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.9% first-year return on $68,379 initial cash invested.
14.9%
Cash On Cash
11.48%
Cap Rate
1.77
DSCR
$3,816
Rent
$849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,816 income − $2,967 expenses = $849 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,816
Total Expenses
$2,967
Mortgage P&I
34%
$1,293
Property Taxes
8%
$292
Home Insurance
2%
$84
HOA
0%
$0
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$114
Maintenance
4%
$153
Other
11%
$420