Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.33% first-year return on $68,400 initial cash invested.
14.33%
Cash On Cash
10.9%
Cap Rate
1.82
DSCR
$4,059
Rent
$817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,059 income − $3,242 expenses = $817 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,059
Total Expenses
$3,242
Mortgage P&I
30%
$1,200
Property Taxes
14%
$579
Home Insurance
2%
$84
HOA
0%
$0
Property Management
12%
$487
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446