Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.68% first-year return on $67,770 initial cash invested.
14.68%
Cash On Cash
11.49%
Cap Rate
1.79
DSCR
$4,246
Rent
$829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,246 income − $3,417 expenses = $829 cash flow
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,770
Downpayment
20%
$47,400
Closing costs
1%
$2,370
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,246
Total Expenses
$3,417
Mortgage P&I
30%
$1,271
Property Taxes
15%
$618
Home Insurance
2%
$84
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467