Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.16% first-year return on $68,400 initial cash invested.
10.16%
Cash On Cash
9.56%
Cap Rate
1.58
DSCR
$3,052
Rent
$579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,052 income − $2,473 expenses = $579 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,052
Total Expenses
$2,473
Mortgage P&I
40%
$1,210
Property Taxes
5%
$141
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336