Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.67% first-year return on $68,736 initial cash invested.
12.67%
Cash On Cash
10.17%
Cap Rate
1.73
DSCR
$3,471
Rent
$726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,471 income − $2,745 expenses = $726 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,736
Downpayment
20%
$48,320
Closing costs
1%
$2,416
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,471
Total Expenses
$2,745
Mortgage P&I
34%
$1,182
Property Taxes
8%
$277
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382