Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.49% first-year return on $68,925 initial cash invested.
18.49%
Cash On Cash
12.37%
Cap Rate
1.97
DSCR
$4,281
Rent
$1,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,281 income − $3,219 expenses = $1,062 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
$4,281
Total Expenses
$3,219
Mortgage P&I
30%
$1,266
Property Taxes
10%
$410
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$471