Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.41% first-year return on $68,169 initial cash invested.
11.41%
Cash On Cash
10.23%
Cap Rate
1.64
DSCR
$3,652
Rent
$648
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
$68,169
Downpayment
20%
$47,780
Closing costs
1%
$2,389
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,652
Total Expenses
$3,004
Mortgage P&I
34%
$1,243
Property Taxes
12%
$435
Home Insurance
2%
$84
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402