Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.5% first-year return on $67,329 initial cash invested.
1.5%
Cash On Cash
7.63%
Cap Rate
1.14
DSCR
$2,482
Rent
$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,482 income − $2,398 expenses = $84 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,329
Downpayment
20%
$46,980
Closing costs
1%
$2,349
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,482
Total Expenses
$2,398
Mortgage P&I
53%
$1,310
Property Taxes
7%
$163
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$273