Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.96% first-year return on $67,161 initial cash invested.
19.96%
Cash On Cash
12.64%
Cap Rate
2.08
DSCR
$4,104
Rent
$1,117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,104 income − $2,987 expenses = $1,117 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,161
Downpayment
20%
$46,820
Closing costs
1%
$2,341
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,104
Total Expenses
$2,987
Mortgage P&I
29%
$1,184
Property Taxes
7%
$304
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451