Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.47% first-year return on $66,762 initial cash invested.
11.47%
Cash On Cash
10.02%
Cap Rate
1.67
DSCR
$3,544
Rent
$638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,544 income − $2,906 expenses = $638 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,762
Downpayment
20%
$46,440
Closing costs
1%
$2,322
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,544
Total Expenses
$2,906
Mortgage P&I
33%
$1,159
Property Taxes
13%
$472
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390