Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.79% first-year return on $67,140 initial cash invested.
7.79%
Cash On Cash
9.32%
Cap Rate
1.43
DSCR
$2,864
Rent
$436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,864 income − $2,428 expenses = $436 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,140
Downpayment
20%
$46,800
Closing costs
1%
$2,340
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,864
Total Expenses
$2,428
Mortgage P&I
44%
$1,267
Property Taxes
4%
$104
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315