Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.53% first-year return on $67,348 initial cash invested.
0.53%
Cash On Cash
6.94%
Cap Rate
1.13
DSCR
$3,075
Rent
$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,075 income − $3,045 expenses = $30 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,348
Downpayment
20%
$46,998
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,075
Total Expenses
$3,045
Mortgage P&I
39%
$1,207
Property Taxes
21%
$647
Home Insurance
3%
$82
HOA
2%
$64
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338