Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 35.79% first-year return on $49,351 initial cash invested.
35.79%
Cash On Cash
14.65%
Cap Rate
2.33
DSCR
$4,142
Rent
$1,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,142 income − $2,670 expenses = $1,472 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,351
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$4,142
Total Expenses
$2,670
Mortgage P&I
30%
$1,231
Property Taxes
1%
$26
Home Insurance
0%
$4
HOA
0%
$0
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456