Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.57% first-year return on $67,119 initial cash invested.
11.57%
Cash On Cash
10.18%
Cap Rate
1.64
DSCR
$3,236
Rent
$647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,236 income − $2,589 expenses = $647 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,119
Downpayment
20%
$46,780
Closing costs
1%
$2,339
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,236
Total Expenses
$2,589
Mortgage P&I
37%
$1,208
Property Taxes
6%
$198
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356