Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.97% first-year return on $67,581 initial cash invested.
2.97%
Cash On Cash
8.06%
Cap Rate
1.21
DSCR
$2,784
Rent
$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,784 income − $2,617 expenses = $167 cash flow
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,581
Downpayment
20%
$47,220
Closing costs
1%
$2,361
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,784
Total Expenses
$2,617
Mortgage P&I
47%
$1,307
Property Taxes
10%
$280
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$84
Maintenance
4%
$111
Other
11%
$306