Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.21% first-year return on $67,308 initial cash invested.
11.21%
Cash On Cash
9.7%
Cap Rate
1.65
DSCR
$2,898
Rent
$629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,898 income − $2,269 expenses = $629 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,308
Downpayment
20%
$46,960
Closing costs
1%
$2,348
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,898
Total Expenses
$2,269
Mortgage P&I
40%
$1,153
Property Taxes
1%
$36
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319