Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.88% first-year return on $67,350 initial cash invested.
12.88%
Cash On Cash
10.61%
Cap Rate
1.74
DSCR
$4,018
Rent
$723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,018
Total Expenses
$3,295
Mortgage P&I
30%
$1,193
Property Taxes
16%
$653
Home Insurance
2%
$82
HOA
0%
$0
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442