Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.52% first-year return on $67,182 initial cash invested.
14.52%
Cash On Cash
11.56%
Cap Rate
1.74
DSCR
$3,756
Rent
$813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,756 income − $2,943 expenses = $813 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,182
Downpayment
20%
$46,840
Closing costs
1%
$2,342
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,756
Total Expenses
$2,943
Mortgage P&I
34%
$1,294
Property Taxes
7%
$269
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413