Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.64% first-year return on $66,846 initial cash invested.
13.64%
Cash On Cash
10.77%
Cap Rate
1.77
DSCR
$3,686
Rent
$760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,846
Downpayment
20%
$46,520
Closing costs
1%
$2,326
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,686
Total Expenses
$2,926
Mortgage P&I
32%
$1,181
Property Taxes
11%
$409
Home Insurance
2%
$84
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$111
Maintenance
4%
$147
Other
11%
$405