Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.62% first-year return on $67,140 initial cash invested.
19.62%
Cash On Cash
12.84%
Cap Rate
2.02
DSCR
$4,166
Rent
$1,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,166 income − $3,068 expenses = $1,098 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,140
Downpayment
20%
$46,800
Closing costs
1%
$2,340
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,166
Total Expenses
$3,068
Mortgage P&I
30%
$1,238
Property Taxes
8%
$331
Home Insurance
2%
$82
HOA
0%
$0
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$458