Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.69% first-year return on $66,846 initial cash invested.
12.69%
Cash On Cash
10.75%
Cap Rate
1.69
DSCR
$3,651
Rent
$707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,846
Downpayment
20%
$46,520
Closing costs
1%
$2,326
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,651
Total Expenses
$2,944
Mortgage P&I
34%
$1,230
Property Taxes
11%
$390
Home Insurance
2%
$82
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402