Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.65% first-year return on $67,833 initial cash invested.
14.65%
Cash On Cash
10.79%
Cap Rate
1.81
DSCR
$3,231
Rent
$828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,833
Downpayment
20%
$47,460
Closing costs
1%
$2,373
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,231
Total Expenses
$2,403
Mortgage P&I
36%
$1,177
Property Taxes
1%
$44
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355