Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.02% first-year return on $68,001 initial cash invested.
12.02%
Cash On Cash
10.5%
Cap Rate
1.65
DSCR
$3,458
Rent
$681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,458 income − $2,777 expenses = $681 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,001
Downpayment
20%
$47,620
Closing costs
1%
$2,381
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,458
Total Expenses
$2,777
Mortgage P&I
37%
$1,265
Property Taxes
6%
$221
Home Insurance
2%
$84
HOA
1%
$32
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380