Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.55% first-year return on $67,980 initial cash invested.
12.55%
Cash On Cash
10.63%
Cap Rate
1.66
DSCR
$3,170
Rent
$711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,170 income − $2,459 expenses = $711 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,980
Downpayment
20%
$47,600
Closing costs
1%
$2,380
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,170
Total Expenses
$2,459
Mortgage P&I
40%
$1,270
Property Taxes
1%
$28
Home Insurance
3%
$83
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349