Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.05% first-year return on $67,203 initial cash invested.
11.05%
Cash On Cash
9.62%
Cap Rate
1.67
DSCR
$3,390
Rent
$619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,203
Downpayment
20%
$46,860
Closing costs
1%
$2,343
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,390
Total Expenses
$2,771
Mortgage P&I
33%
$1,124
Property Taxes
12%
$404
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373