Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.24% first-year return on $67,686 initial cash invested.
11.24%
Cash On Cash
10.03%
Cap Rate
1.63
DSCR
$3,320
Rent
$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,320 income − $2,686 expenses = $634 cash flow
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,686
Downpayment
20%
$47,320
Closing costs
1%
$2,366
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,320
Total Expenses
$2,686
Mortgage P&I
36%
$1,210
Property Taxes
8%
$249
Home Insurance
3%
$85
HOA
0%
$13
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365