Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.43% first-year return on $67,182 initial cash invested.
10.43%
Cash On Cash
9.64%
Cap Rate
1.6
DSCR
$2,988
Rent
$584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,988 income − $2,404 expenses = $584 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,182
Downpayment
20%
$46,840
Closing costs
1%
$2,342
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,988
Total Expenses
$2,404
Mortgage P&I
39%
$1,177
Property Taxes
4%
$125
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329