Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.07% first-year return on $67,098 initial cash invested.
10.07%
Cash On Cash
9.76%
Cap Rate
1.57
DSCR
$3,148
Rent
$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,148 income − $2,585 expenses = $563 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,098
Downpayment
20%
$46,760
Closing costs
1%
$2,338
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,148
Total Expenses
$2,585
Mortgage P&I
39%
$1,213
Property Taxes
3%
$95
Home Insurance
3%
$82
HOA
4%
$125
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346