Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.42% first-year return on $67,728 initial cash invested.
3.42%
Cash On Cash
8.06%
Cap Rate
1.23
DSCR
$2,625
Rent
$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,625 income − $2,432 expenses = $193 cash flow
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,728
Downpayment
20%
$47,360
Closing costs
1%
$2,368
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,625
Total Expenses
$2,432
Mortgage P&I
49%
$1,292
Property Taxes
6%
$162
Home Insurance
3%
$85
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289