Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.46% first-year return on $67,623 initial cash invested.
3.46%
Cash On Cash
8.03%
Cap Rate
1.23
DSCR
$2,565
Rent
$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,565 income − $2,370 expenses = $195 cash flow
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,623
Downpayment
20%
$47,260
Closing costs
1%
$2,363
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,565
Total Expenses
$2,370
Mortgage P&I
50%
$1,284
Property Taxes
4%
$111
Home Insurance
3%
$84
HOA
1%
$18
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282