Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.76% first-year return on $67,350 initial cash invested.
5.76%
Cash On Cash
8.59%
Cap Rate
1.35
DSCR
$2,754
Rent
$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,754 income − $2,431 expenses = $323 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,754
Total Expenses
$2,431
Mortgage P&I
45%
$1,249
Property Taxes
6%
$164
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303