Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.93% first-year return on $67,791 initial cash invested.
7.93%
Cash On Cash
8.91%
Cap Rate
1.47
DSCR
$2,925
Rent
$448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,925 income − $2,477 expenses = $448 cash flow
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,791
Downpayment
20%
$47,420
Closing costs
1%
$2,371
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,925
Total Expenses
$2,477
Mortgage P&I
41%
$1,195
Property Taxes
2%
$68
Home Insurance
7%
$219
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322