Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.7% first-year return on $66,531 initial cash invested.
10.7%
Cash On Cash
9.86%
Cap Rate
1.62
DSCR
$3,308
Rent
$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,308 income − $2,715 expenses = $593 cash flow
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,531
Downpayment
20%
$46,220
Closing costs
1%
$2,311
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,308
Total Expenses
$2,715
Mortgage P&I
35%
$1,173
Property Taxes
10%
$334
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364