Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.76% first-year return on $67,959 initial cash invested.
5.76%
Cash On Cash
8.47%
Cap Rate
1.35
DSCR
$2,822
Rent
$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,822 income − $2,496 expenses = $326 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,959
Downpayment
20%
$47,580
Closing costs
1%
$2,379
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,822
Total Expenses
$2,496
Mortgage P&I
44%
$1,241
Property Taxes
8%
$215
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310