Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.16% first-year return on $67,224 initial cash invested.
7.16%
Cash On Cash
9.29%
Cap Rate
1.41
DSCR
$3,279
Rent
$401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,279 income − $2,878 expenses = $401 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,224
Downpayment
20%
$46,880
Closing costs
1%
$2,344
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,279
Total Expenses
$2,878
Mortgage P&I
39%
$1,282
Property Taxes
12%
$400
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361