Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9% first-year return on $67,497 initial cash invested.
9%
Cash On Cash
9.38%
Cap Rate
1.54
DSCR
$3,584
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,497
Downpayment
20%
$47,140
Closing costs
1%
$2,357
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,584
Total Expenses
$3,078
Mortgage P&I
33%
$1,193
Property Taxes
16%
$556
Home Insurance
2%
$84
HOA
1%
$27
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$108
Maintenance
4%
$143
Other
11%
$394