Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.6% first-year return on $67,350 initial cash invested.
4.6%
Cash On Cash
7.85%
Cap Rate
1.31
DSCR
$2,650
Rent
$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,650 income − $2,392 expenses = $258 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,650
Total Expenses
$2,392
Mortgage P&I
44%
$1,174
Property Taxes
5%
$145
Home Insurance
3%
$82
HOA
3%
$89
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292