Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.09% first-year return on $66,951 initial cash invested.
10.09%
Cash On Cash
9.65%
Cap Rate
1.56
DSCR
$2,830
Rent
$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,830 income − $2,267 expenses = $563 cash flow
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,951
Downpayment
20%
$46,620
Closing costs
1%
$2,331
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,830
Total Expenses
$2,267
Mortgage P&I
42%
$1,198
Property Taxes
1%
$25
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311