Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.73% first-year return on $67,896 initial cash invested.
5.73%
Cash On Cash
8.7%
Cap Rate
1.36
DSCR
$3,376
Rent
$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,896
Downpayment
20%
$47,520
Closing costs
1%
$2,376
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,376
Total Expenses
$3,052
Mortgage P&I
37%
$1,263
Property Taxes
17%
$558
Home Insurance
2%
$84
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371