Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.42% first-year return on $67,056 initial cash invested.
12.42%
Cash On Cash
10.64%
Cap Rate
1.67
DSCR
$3,477
Rent
$694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,477 income − $2,783 expenses = $694 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,056
Downpayment
20%
$46,720
Closing costs
1%
$2,336
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,477
Total Expenses
$2,783
Mortgage P&I
36%
$1,238
Property Taxes
8%
$280
Home Insurance
2%
$84
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382