Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.63% first-year return on $68,400 initial cash invested.
13.63%
Cash On Cash
10.9%
Cap Rate
1.73
DSCR
$3,560
Rent
$777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,560
Total Expenses
$2,783
Mortgage P&I
35%
$1,261
Property Taxes
6%
$228
Home Insurance
2%
$84
HOA
0%
$0
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$392