Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.83% first-year return on $67,707 initial cash invested.
12.83%
Cash On Cash
10.35%
Cap Rate
1.72
DSCR
$3,290
Rent
$724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,290 income − $2,566 expenses = $724 cash flow
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,707
Downpayment
20%
$47,340
Closing costs
1%
$2,367
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,290
Total Expenses
$2,566
Mortgage P&I
36%
$1,186
Property Taxes
4%
$145
Home Insurance
4%
$115
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362