Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.81% first-year return on $67,350 initial cash invested.
3.81%
Cash On Cash
7.86%
Cap Rate
1.26
DSCR
$2,508
Rent
$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,508 income − $2,294 expenses = $214 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,508
Total Expenses
$2,294
Mortgage P&I
49%
$1,225
Property Taxes
5%
$135
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276