Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.84% first-year return on $68,127 initial cash invested.
11.84%
Cash On Cash
10.01%
Cap Rate
1.66
DSCR
$3,034
Rent
$672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,034 income − $2,362 expenses = $672 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,127
Downpayment
20%
$47,740
Closing costs
1%
$2,387
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,034
Total Expenses
$2,362
Mortgage P&I
40%
$1,199
Property Taxes
0%
$1
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334