Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.82% first-year return on $67,791 initial cash invested.
1.82%
Cash On Cash
7.4%
Cap Rate
1.16
DSCR
$2,592
Rent
$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,592 income − $2,489 expenses = $103 cash flow
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,791
Downpayment
20%
$47,420
Closing costs
1%
$2,371
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,592
Total Expenses
$2,489
Mortgage P&I
48%
$1,255
Property Taxes
10%
$264
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285