Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.58% first-year return on $67,791 initial cash invested.
11.58%
Cash On Cash
10.11%
Cap Rate
1.64
DSCR
$3,192
Rent
$654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,192 income − $2,538 expenses = $654 cash flow
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,791
Downpayment
20%
$47,420
Closing costs
1%
$2,371
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,192
Total Expenses
$2,538
Mortgage P&I
38%
$1,216
Property Taxes
4%
$140
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351