Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.08% first-year return on $67,854 initial cash invested.
6.08%
Cash On Cash
8.69%
Cap Rate
1.36
DSCR
$2,754
Rent
$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,754 income − $2,410 expenses = $344 cash flow
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,854
Downpayment
20%
$47,480
Closing costs
1%
$2,374
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,754
Total Expenses
$2,410
Mortgage P&I
46%
$1,265
Property Taxes
5%
$130
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303