Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.05% first-year return on $68,085 initial cash invested.
19.05%
Cash On Cash
12.47%
Cap Rate
1.99
DSCR
$3,783
Rent
$1,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,783 income − $2,702 expenses = $1,081 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,085
Downpayment
20%
$47,700
Closing costs
1%
$2,385
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,783
Total Expenses
$2,702
Mortgage P&I
33%
$1,247
Property Taxes
2%
$82
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416