Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.64% first-year return on $67,350 initial cash invested.
17.64%
Cash On Cash
12.16%
Cap Rate
1.95
DSCR
$4,328
Rent
$990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,328 income − $3,338 expenses = $990 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.8%
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
$4,328
Total Expenses
$3,338
Mortgage P&I
28%
$1,219
Property Taxes
13%
$566
Home Insurance
2%
$82
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476