Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.45% first-year return on $67,371 initial cash invested.
11.45%
Cash On Cash
9.98%
Cap Rate
1.64
DSCR
$3,009
Rent
$643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,009 income − $2,366 expenses = $643 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,371
Downpayment
20%
$47,020
Closing costs
1%
$2,351
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,009
Total Expenses
$2,366
Mortgage P&I
40%
$1,193
Property Taxes
2%
$67
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331