Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.66% first-year return on $67,161 initial cash invested.
3.66%
Cash On Cash
8.35%
Cap Rate
1.24
DSCR
$2,805
Rent
$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,805 income − $2,600 expenses = $205 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,161
Downpayment
20%
$46,820
Closing costs
1%
$2,341
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,805
Total Expenses
$2,600
Mortgage P&I
47%
$1,311
Property Taxes
9%
$251
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309