Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.53% first-year return on $67,266 initial cash invested.
8.53%
Cash On Cash
9.17%
Cap Rate
1.49
DSCR
$2,874
Rent
$478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,266
Downpayment
20%
$46,920
Closing costs
1%
$2,346
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,874
Total Expenses
$2,396
Mortgage P&I
42%
$1,199
Property Taxes
5%
$138
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316