Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.01% first-year return on $68,610 initial cash invested.
13.01%
Cash On Cash
10.68%
Cap Rate
1.69
DSCR
$3,352
Rent
$744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,352 income − $2,608 expenses = $744 cash flow
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,610
Downpayment
20%
$48,200
Closing costs
1%
$2,410
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,352
Total Expenses
$2,608
Mortgage P&I
38%
$1,267
Property Taxes
3%
$117
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369