Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.41% first-year return on $67,203 initial cash invested.
10.41%
Cash On Cash
9.74%
Cap Rate
1.58
DSCR
$2,958
Rent
$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,958 income − $2,375 expenses = $583 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,203
Downpayment
20%
$46,860
Closing costs
1%
$2,343
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,958
Total Expenses
$2,375
Mortgage P&I
41%
$1,201
Property Taxes
3%
$84
Home Insurance
3%
$85
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325