Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.57% first-year return on $67,644 initial cash invested.
0.57%
Cash On Cash
6.97%
Cap Rate
1.12
DSCR
$2,818
Rent
$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,818 income − $2,786 expenses = $32 cash flow
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,644
Downpayment
20%
$47,280
Closing costs
1%
$2,364
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,818
Total Expenses
$2,786
Mortgage P&I
44%
$1,228
Property Taxes
18%
$496
Home Insurance
3%
$84
HOA
1%
$19
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310