Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.77% first-year return on $67,350 initial cash invested.
15.77%
Cash On Cash
11.33%
Cap Rate
1.86
DSCR
$3,610
Rent
$885
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
$3,610
Total Expenses
$2,725
Mortgage P&I
33%
$1,190
Property Taxes
6%
$227
Home Insurance
2%
$82
HOA
0%
$0
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397