Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.24% first-year return on $67,350 initial cash invested.
10.24%
Cash On Cash
9.85%
Cap Rate
1.56
DSCR
$2,984
Rent
$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,984 income − $2,409 expenses = $575 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,984
Total Expenses
$2,409
Mortgage P&I
41%
$1,235
Property Taxes
1%
$38
Home Insurance
3%
$82
HOA
1%
$40
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$90
Maintenance
4%
$119
Other
11%
$328