Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.47% first-year return on $67,308 initial cash invested.
10.47%
Cash On Cash
10.3%
Cap Rate
1.54
DSCR
$3,096
Rent
$587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,096 income − $2,509 expenses = $587 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,308
Downpayment
20%
$46,960
Closing costs
1%
$2,348
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,096
Total Expenses
$2,509
Mortgage P&I
42%
$1,305
Property Taxes
2%
$74
Home Insurance
2%
$76
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341