Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.98% first-year return on $67,623 initial cash invested.
8.98%
Cash On Cash
9.42%
Cap Rate
1.51
DSCR
$2,925
Rent
$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,623
Downpayment
20%
$47,260
Closing costs
1%
$2,363
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,925
Total Expenses
$2,419
Mortgage P&I
42%
$1,232
Property Taxes
4%
$108
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322