Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.07% first-year return on $67,245 initial cash invested.
6.07%
Cash On Cash
8.71%
Cap Rate
1.36
DSCR
$2,787
Rent
$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,787 income − $2,447 expenses = $340 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,245
Downpayment
20%
$46,900
Closing costs
1%
$2,345
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,787
Total Expenses
$2,447
Mortgage P&I
45%
$1,252
Property Taxes
6%
$168
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$84
Maintenance
4%
$111
Other
11%
$307