Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.08% first-year return on $68,190 initial cash invested.
15.08%
Cash On Cash
11.4%
Cap Rate
1.78
DSCR
$3,402
Rent
$857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,402 income − $2,545 expenses = $857 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,190
Downpayment
20%
$47,800
Closing costs
1%
$2,390
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,402
Total Expenses
$2,545
Mortgage P&I
38%
$1,278
Property Taxes
1%
$27
Home Insurance
2%
$84
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374