Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.38% first-year return on $68,169 initial cash invested.
12.38%
Cash On Cash
10.21%
Cap Rate
1.7
DSCR
$3,342
Rent
$703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,342 income − $2,639 expenses = $703 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,169
Downpayment
20%
$47,780
Closing costs
1%
$2,389
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,342
Total Expenses
$2,639
Mortgage P&I
36%
$1,195
Property Taxes
6%
$190
Home Insurance
4%
$117
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368