Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.41% first-year return on $68,379 initial cash invested.
14.41%
Cash On Cash
11.11%
Cap Rate
1.75
DSCR
$3,304
Rent
$821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,304 income − $2,483 expenses = $821 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,304
Total Expenses
$2,483
Mortgage P&I
38%
$1,269
Property Taxes
0%
$8
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363