Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.99% first-year return on $67,413 initial cash invested.
8.99%
Cash On Cash
9.13%
Cap Rate
1.53
DSCR
$2,805
Rent
$505
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,413
Downpayment
20%
$47,060
Closing costs
1%
$2,353
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,805
Total Expenses
$2,300
Mortgage P&I
42%
$1,174
Property Taxes
3%
$82
Home Insurance
3%
$90
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309