Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.86% first-year return on $68,379 initial cash invested.
14.86%
Cash On Cash
11.26%
Cap Rate
1.81
DSCR
$3,993
Rent
$847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,993
Total Expenses
$3,146
Mortgage P&I
31%
$1,244
Property Taxes
12%
$460
Home Insurance
2%
$84
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439