Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.79% first-year return on $68,841 initial cash invested.
10.79%
Cash On Cash
9.81%
Cap Rate
1.6
DSCR
$3,015
Rent
$619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,015 income − $2,396 expenses = $619 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,841
Downpayment
20%
$48,420
Closing costs
1%
$2,421
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,015
Total Expenses
$2,396
Mortgage P&I
41%
$1,240
Property Taxes
1%
$42
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$90
Maintenance
4%
$121
Other
11%
$332