Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.23% first-year return on $66,636 initial cash invested.
14.23%
Cash On Cash
10.8%
Cap Rate
1.77
DSCR
$2,985
Rent
$790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,636
Downpayment
20%
$46,320
Closing costs
1%
$2,316
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,985
Total Expenses
$2,195
Mortgage P&I
39%
$1,176
Property Taxes
0%
$4
Home Insurance
0%
$1
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$90
Maintenance
4%
$119
Other
11%
$328