Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.28% first-year return on $68,085 initial cash invested.
14.28%
Cash On Cash
11.32%
Cap Rate
1.78
DSCR
$4,346
Rent
$810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,346 income − $3,536 expenses = $810 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,085
Downpayment
20%
$47,700
Closing costs
1%
$2,385
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,346
Total Expenses
$3,536
Mortgage P&I
29%
$1,266
Property Taxes
16%
$708
Home Insurance
2%
$84
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478