Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.33% first-year return on $67,665 initial cash invested.
3.33%
Cash On Cash
7.53%
Cap Rate
1.24
DSCR
$2,552
Rent
$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,665
Downpayment
20%
$47,300
Closing costs
1%
$2,365
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,552
Total Expenses
$2,364
Mortgage P&I
47%
$1,194
Property Taxes
9%
$218
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281