Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.97% first-year return on $67,812 initial cash invested.
2.97%
Cash On Cash
7.35%
Cap Rate
1.23
DSCR
$2,613
Rent
$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,812
Downpayment
20%
$47,440
Closing costs
1%
$2,372
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,613
Total Expenses
$2,445
Mortgage P&I
45%
$1,180
Property Taxes
11%
$292
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$78
Maintenance
4%
$105
Other
11%
$287