Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.5% first-year return on $67,371 initial cash invested.
5.5%
Cash On Cash
8.63%
Cap Rate
1.33
DSCR
$2,856
Rent
$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,856 income − $2,547 expenses = $309 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,371
Downpayment
20%
$47,020
Closing costs
1%
$2,351
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,856
Total Expenses
$2,547
Mortgage P&I
44%
$1,267
Property Taxes
8%
$225
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314