Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.63% first-year return on $67,896 initial cash invested.
2.63%
Cash On Cash
8.03%
Cap Rate
1.19
DSCR
$2,667
Rent
$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,667 income − $2,518 expenses = $149 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,896
Downpayment
20%
$47,520
Closing costs
1%
$2,376
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,667
Total Expenses
$2,518
Mortgage P&I
50%
$1,334
Property Taxes
7%
$193
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293