Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.85% first-year return on $67,350 initial cash invested.
1.85%
Cash On Cash
7.27%
Cap Rate
1.18
DSCR
$2,790
Rent
$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,790 income − $2,686 expenses = $104 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,790
Total Expenses
$2,686
Mortgage P&I
43%
$1,207
Property Taxes
16%
$447
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307