Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.41% first-year return on $67,329 initial cash invested.
10.41%
Cash On Cash
9.75%
Cap Rate
1.63
DSCR
$3,788
Rent
$584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,329
Downpayment
20%
$46,980
Closing costs
1%
$2,349
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,788
Total Expenses
$3,204
Mortgage P&I
31%
$1,172
Property Taxes
17%
$660
Home Insurance
2%
$82
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417