Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.89% first-year return on $67,560 initial cash invested.
13.89%
Cash On Cash
10.44%
Cap Rate
1.82
DSCR
$3,564
Rent
$782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,560
Downpayment
20%
$47,200
Closing costs
1%
$2,360
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,564
Total Expenses
$2,782
Mortgage P&I
32%
$1,129
Property Taxes
9%
$324
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392