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 $67,518 initial cash invested.
1.85%
Cash On Cash
7.48%
Cap Rate
1.16
DSCR
$2,541
Rent
$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,541 income − $2,437 expenses = $104 cash flow
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,518
Downpayment
20%
$47,160
Closing costs
1%
$2,358
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,541
Total Expenses
$2,437
Mortgage P&I
50%
$1,263
Property Taxes
9%
$225
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280