Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.73% first-year return on $67,686 initial cash invested.
7.73%
Cash On Cash
9.54%
Cap Rate
1.42
DSCR
$3,092
Rent
$436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,092 income − $2,656 expenses = $436 cash flow
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,686
Downpayment
20%
$47,320
Closing costs
1%
$2,366
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,092
Total Expenses
$2,656
Mortgage P&I
43%
$1,320
Property Taxes
7%
$201
Home Insurance
3%
$83
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340