Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.77% first-year return on $67,308 initial cash invested.
9.77%
Cash On Cash
9.98%
Cap Rate
1.52
DSCR
$3,100
Rent
$548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,100 income − $2,552 expenses = $548 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,308
Downpayment
20%
$46,960
Closing costs
1%
$2,348
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,100
Total Expenses
$2,552
Mortgage P&I
41%
$1,281
Property Taxes
4%
$131
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341