Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.22% first-year return on $67,476 initial cash invested.
3.22%
Cash On Cash
7.54%
Cap Rate
1.25
DSCR
$2,802
Rent
$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,476
Downpayment
20%
$47,120
Closing costs
1%
$2,356
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,802
Total Expenses
$2,621
Mortgage P&I
42%
$1,188
Property Taxes
14%
$397
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308