Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.2% first-year return on $67,665 initial cash invested.
5.2%
Cash On Cash
8.14%
Cap Rate
1.34
DSCR
$2,750
Rent
$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,750 income − $2,457 expenses = $293 cash flow
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,665
Downpayment
20%
$47,300
Closing costs
1%
$2,365
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,750
Total Expenses
$2,457
Mortgage P&I
44%
$1,201
Property Taxes
8%
$222
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302