Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.09% first-year return on $67,224 initial cash invested.
9.09%
Cash On Cash
9.51%
Cap Rate
1.53
DSCR
$3,273
Rent
$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,273 income − $2,764 expenses = $509 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,224
Downpayment
20%
$46,880
Closing costs
1%
$2,344
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,273
Total Expenses
$2,764
Mortgage P&I
37%
$1,218
Property Taxes
10%
$340
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360