Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.83% first-year return on $67,602 initial cash invested.
7.83%
Cash On Cash
9.36%
Cap Rate
1.44
DSCR
$3,114
Rent
$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,114 income − $2,673 expenses = $441 cash flow
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,602
Downpayment
20%
$47,240
Closing costs
1%
$2,362
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,114
Total Expenses
$2,673
Mortgage P&I
41%
$1,276
Property Taxes
8%
$253
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$93
Maintenance
4%
$125
Other
11%
$343