Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.2% first-year return on $66,930 initial cash invested.
13.2%
Cash On Cash
10.6%
Cap Rate
1.73
DSCR
$3,306
Rent
$736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,306 income − $2,570 expenses = $736 cash flow
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,930
Downpayment
20%
$46,600
Closing costs
1%
$2,330
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,306
Total Expenses
$2,570
Mortgage P&I
36%
$1,191
Property Taxes
5%
$173
Home Insurance
2%
$82
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364