Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.31% first-year return on $66,657 initial cash invested.
11.31%
Cash On Cash
9.92%
Cap Rate
1.65
DSCR
$3,118
Rent
$628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,118 income − $2,490 expenses = $628 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,657
Downpayment
20%
$46,340
Closing costs
1%
$2,317
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,118
Total Expenses
$2,490
Mortgage P&I
37%
$1,163
Property Taxes
6%
$176
Home Insurance
3%
$90
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343