Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.95% first-year return on $67,098 initial cash invested.
13.95%
Cash On Cash
11.15%
Cap Rate
1.74
DSCR
$3,616
Rent
$780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,616 income − $2,836 expenses = $780 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,098
Downpayment
20%
$46,760
Closing costs
1%
$2,338
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,616
Total Expenses
$2,836
Mortgage P&I
34%
$1,247
Property Taxes
8%
$275
Home Insurance
2%
$84
HOA
0%
$0
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$108
Maintenance
4%
$145
Other
11%
$398