Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.41% first-year return on $67,350 initial cash invested.
9.41%
Cash On Cash
9.44%
Cap Rate
1.54
DSCR
$2,949
Rent
$528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,949
Total Expenses
$2,421
Mortgage P&I
41%
$1,202
Property Taxes
5%
$135
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324