Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.86% first-year return on $67,203 initial cash invested.
3.86%
Cash On Cash
7.94%
Cap Rate
1.26
DSCR
$2,556
Rent
$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,556 income − $2,340 expenses = $216 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,203
Downpayment
20%
$46,860
Closing costs
1%
$2,343
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,556
Total Expenses
$2,340
Mortgage P&I
48%
$1,232
Property Taxes
6%
$157
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281