Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.83% first-year return on $67,161 initial cash invested.
13.83%
Cash On Cash
10.96%
Cap Rate
1.73
DSCR
$3,302
Rent
$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,302 income − $2,528 expenses = $774 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,161
Downpayment
20%
$46,820
Closing costs
1%
$2,341
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,302
Total Expenses
$2,528
Mortgage P&I
37%
$1,233
Property Taxes
4%
$121
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363