Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.08% first-year return on $66,657 initial cash invested.
12.08%
Cash On Cash
10.6%
Cap Rate
1.64
DSCR
$3,258
Rent
$671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,258 income − $2,587 expenses = $671 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,657
Downpayment
20%
$46,340
Closing costs
1%
$2,317
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,258
Total Expenses
$2,587
Mortgage P&I
38%
$1,246
Property Taxes
6%
$188
Home Insurance
1%
$46
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358