Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.5% first-year return on $67,581 initial cash invested.
5.5%
Cash On Cash
8.69%
Cap Rate
1.33
DSCR
$2,865
Rent
$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,865 income − $2,555 expenses = $310 cash flow
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,581
Downpayment
20%
$47,220
Closing costs
1%
$2,361
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,865
Total Expenses
$2,555
Mortgage P&I
45%
$1,284
Property Taxes
7%
$212
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315