Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.4% first-year return on $67,014 initial cash invested.
10.4%
Cash On Cash
9.92%
Cap Rate
1.57
DSCR
$3,038
Rent
$581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,014
Downpayment
20%
$46,680
Closing costs
1%
$2,334
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,038
Total Expenses
$2,457
Mortgage P&I
40%
$1,227
Property Taxes
4%
$112
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$334