Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.22% first-year return on $66,699 initial cash invested.
13.22%
Cash On Cash
10.42%
Cap Rate
1.75
DSCR
$3,207
Rent
$735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,207 income − $2,472 expenses = $735 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,699
Downpayment
20%
$46,380
Closing costs
1%
$2,319
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,207
Total Expenses
$2,472
Mortgage P&I
36%
$1,151
Property Taxes
4%
$126
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353