Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.04% first-year return on $67,266 initial cash invested.
0.04%
Cash On Cash
6.45%
Cap Rate
1.08
DSCR
$2,202
Rent
$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,202 income − $2,200 expenses = $2 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,266
Downpayment
20%
$46,920
Closing costs
1%
$2,346
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,202
Total Expenses
$2,200
Mortgage P&I
53%
$1,171
Property Taxes
8%
$185
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242