Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.46% first-year return on $67,350 initial cash invested.
2.46%
Cash On Cash
7.91%
Cap Rate
1.2
DSCR
$3,078
Rent
$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,078 income − $2,940 expenses = $138 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,078
Total Expenses
$2,940
Mortgage P&I
42%
$1,289
Property Taxes
13%
$391
Home Insurance
3%
$84
HOA
4%
$130
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339