Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.46% first-year return on $66,615 initial cash invested.
11.46%
Cash On Cash
10.37%
Cap Rate
1.62
DSCR
$3,183
Rent
$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,183 income − $2,547 expenses = $636 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,615
Downpayment
20%
$46,300
Closing costs
1%
$2,315
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,183
Total Expenses
$2,547
Mortgage P&I
39%
$1,237
Property Taxes
5%
$147
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350