Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.75% first-year return on $66,510 initial cash invested.
13.75%
Cash On Cash
11.35%
Cap Rate
1.72
DSCR
$3,828
Rent
$762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,828 income − $3,066 expenses = $762 cash flow
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,510
Downpayment
20%
$46,200
Closing costs
1%
$2,310
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,828
Total Expenses
$3,066
Mortgage P&I
33%
$1,270
Property Taxes
11%
$416
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$459
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421