Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.02% first-year return on $67,056 initial cash invested.
1.02%
Cash On Cash
7.62%
Cap Rate
1.13
DSCR
$2,739
Rent
$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,739 income − $2,682 expenses = $57 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,056
Downpayment
20%
$46,720
Closing costs
1%
$2,336
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,739
Total Expenses
$2,682
Mortgage P&I
48%
$1,316
Property Taxes
13%
$350
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$301