Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.8% first-year return on $67,014 initial cash invested.
11.8%
Cash On Cash
10.69%
Cap Rate
1.68
DSCR
$4,516
Rent
$659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,516 income − $3,857 expenses = $659 cash flow
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,014
Downpayment
20%
$46,680
Closing costs
1%
$2,334
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,516
Total Expenses
$3,857
Mortgage P&I
27%
$1,239
Property Taxes
22%
$999
Home Insurance
2%
$83
HOA
0%
$0
Property Management
12%
$542
CapEx
4%
$181
Vacancy
3%
$135
Maintenance
4%
$181
Other
11%
$497