Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.62% first-year return on $67,980 initial cash invested.
11.62%
Cash On Cash
10.16%
Cap Rate
1.63
DSCR
$3,068
Rent
$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,068 income − $2,410 expenses = $658 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,980
Downpayment
20%
$47,600
Closing costs
1%
$2,380
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,068
Total Expenses
$2,410
Mortgage P&I
40%
$1,235
Property Taxes
2%
$49
Home Insurance
3%
$83
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337