Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.32% first-year return on $67,077 initial cash invested.
1.32%
Cash On Cash
7.09%
Cap Rate
1.13
DSCR
$2,241
Rent
$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,241 income − $2,167 expenses = $74 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,077
Downpayment
20%
$46,740
Closing costs
1%
$2,337
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,241
Total Expenses
$2,167
Mortgage P&I
54%
$1,216
Property Taxes
5%
$114
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247