Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.89% first-year return on $67,350 initial cash invested.
16.89%
Cash On Cash
11.65%
Cap Rate
1.93
DSCR
$3,734
Rent
$948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,734
Total Expenses
$2,786
Mortgage P&I
32%
$1,185
Property Taxes
7%
$250
Home Insurance
2%
$82
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411