Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.81% first-year return on $68,253 initial cash invested.
11.81%
Cash On Cash
10.37%
Cap Rate
1.65
DSCR
$3,634
Rent
$672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,253
Downpayment
20%
$47,860
Closing costs
1%
$2,393
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,634
Total Expenses
$2,962
Mortgage P&I
34%
$1,251
Property Taxes
11%
$392
Home Insurance
2%
$84
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400