Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.18% first-year return on $67,749 initial cash invested.
13.18%
Cash On Cash
11.17%
Cap Rate
1.68
DSCR
$3,764
Rent
$744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,764 income − $3,020 expenses = $744 cash flow
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,749
Downpayment
20%
$47,380
Closing costs
1%
$2,369
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,764
Total Expenses
$3,020
Mortgage P&I
35%
$1,311
Property Taxes
9%
$344
Home Insurance
2%
$84
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414