Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.14% first-year return on $68,295 initial cash invested.
11.14%
Cash On Cash
9.68%
Cap Rate
1.64
DSCR
$2,924
Rent
$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,924 income − $2,290 expenses = $634 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,295
Downpayment
20%
$47,900
Closing costs
1%
$2,395
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,924
Total Expenses
$2,290
Mortgage P&I
40%
$1,180
Property Taxes
1%
$30
Home Insurance
3%
$85
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322