Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.29% first-year return on $67,350 initial cash invested.
7.29%
Cash On Cash
9.06%
Cap Rate
1.42
DSCR
$2,838
Rent
$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,838 income − $2,429 expenses = $409 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,838
Total Expenses
$2,429
Mortgage P&I
44%
$1,251
Property Taxes
5%
$130
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$312