Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.9% first-year return on $67,665 initial cash invested.
0.9%
Cash On Cash
7.2%
Cap Rate
1.11
DSCR
$2,246
Rent
$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,246 income − $2,195 expenses = $51 cash flow
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,665
Downpayment
20%
$47,300
Closing costs
1%
$2,365
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,246
Total Expenses
$2,195
Mortgage P&I
57%
$1,278
Property Taxes
3%
$69
Home Insurance
4%
$84
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247