Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.36% first-year return on $67,518 initial cash invested.
17.36%
Cash On Cash
12.46%
Cap Rate
1.88
DSCR
$4,155
Rent
$977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,155 income − $3,178 expenses = $977 cash flow
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,518
Downpayment
20%
$47,160
Closing costs
1%
$2,358
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,155
Total Expenses
$3,178
Mortgage P&I
31%
$1,305
Property Taxes
9%
$383
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$457