Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.49% first-year return on $67,098 initial cash invested.
7.49%
Cash On Cash
8.99%
Cap Rate
1.44
DSCR
$2,966
Rent
$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,098
Downpayment
20%
$46,760
Closing costs
1%
$2,338
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,966
Total Expenses
$2,547
Mortgage P&I
41%
$1,213
Property Taxes
8%
$241
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$326