Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.15% first-year return on $68,925 initial cash invested.
12.15%
Cash On Cash
10.44%
Cap Rate
1.66
DSCR
$3,566
Rent
$698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,566 income − $2,868 expenses = $698 cash flow
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,925
Downpayment
20%
$48,500
Closing costs
1%
$2,425
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,566
Total Expenses
$2,868
Mortgage P&I
36%
$1,269
Property Taxes
8%
$298
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392