Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.1% first-year return on $67,539 initial cash invested.
2.1%
Cash On Cash
7.54%
Cap Rate
1.17
DSCR
$2,494
Rent
$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,494 income − $2,376 expenses = $118 cash flow
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,539
Downpayment
20%
$47,180
Closing costs
1%
$2,359
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,494
Total Expenses
$2,376
Mortgage P&I
51%
$1,265
Property Taxes
7%
$180
Home Insurance
3%
$83
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274