Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.8% first-year return on $67,350 initial cash invested.
16.8%
Cash On Cash
12.11%
Cap Rate
1.85
DSCR
$3,717
Rent
$943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,717 income − $2,774 expenses = $943 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,717
Total Expenses
$2,774
Mortgage P&I
34%
$1,279
Property Taxes
4%
$148
Home Insurance
2%
$82
HOA
0%
$0
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409