Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.33% first-year return on $67,980 initial cash invested.
14.33%
Cash On Cash
11.07%
Cap Rate
1.76
DSCR
$3,340
Rent
$812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,340 income − $2,528 expenses = $812 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,340
Total Expenses
$2,528
Mortgage P&I
37%
$1,250
Property Taxes
2%
$58
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367