Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.39% first-year return on $66,762 initial cash invested.
13.39%
Cash On Cash
11.11%
Cap Rate
1.7
DSCR
$3,417
Rent
$745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,417 income − $2,672 expenses = $745 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,762
Downpayment
20%
$46,440
Closing costs
1%
$2,322
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,417
Total Expenses
$2,672
Mortgage P&I
37%
$1,267
Property Taxes
5%
$160
Home Insurance
2%
$82
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376