Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.43% first-year return on $68,379 initial cash invested.
26.43%
Cash On Cash
14.99%
Cap Rate
2.31
DSCR
$4,882
Rent
$1,506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,882 income − $3,376 expenses = $1,506 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,882
Total Expenses
$3,376
Mortgage P&I
27%
$1,296
Property Taxes
7%
$337
Home Insurance
2%
$84
HOA
0%
$0
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$537