Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.6% first-year return on $67,308 initial cash invested.
13.6%
Cash On Cash
10.86%
Cap Rate
1.73
DSCR
$3,332
Rent
$763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,332 income − $2,569 expenses = $763 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,308
Downpayment
20%
$46,960
Closing costs
1%
$2,348
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,332
Total Expenses
$2,569
Mortgage P&I
37%
$1,228
Property Taxes
4%
$124
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367