Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.34% first-year return on $61,350 initial cash invested.
6.34%
Cash On Cash
8.56%
Cap Rate
1.36
DSCR
$3,075
Rent
$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,075 income − $2,751 expenses = $324 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$3,075
Total Expenses
$2,751
Mortgage P&I
40%
$1,229
Property Taxes
5%
$168
Home Insurance
2%
$75
HOA
8%
$234
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338
Projection Charts
Investment Value YoY