Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.31% first-year return on $67,728 initial cash invested.
10.31%
Cash On Cash
9.47%
Cap Rate
1.6
DSCR
$2,890
Rent
$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,728
Downpayment
20%
$47,360
Closing costs
1%
$2,368
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,890
Total Expenses
$2,308
Mortgage P&I
40%
$1,170
Property Taxes
2%
$68
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318