Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.3% first-year return on $67,098 initial cash invested.
8.3%
Cash On Cash
9.63%
Cap Rate
1.47
DSCR
$3,472
Rent
$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,472 income − $3,008 expenses = $464 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,098
Downpayment
20%
$46,760
Closing costs
1%
$2,338
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,472
Total Expenses
$3,008
Mortgage P&I
37%
$1,273
Property Taxes
14%
$470
Home Insurance
2%
$84
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382