Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.37% first-year return on $67,665 initial cash invested.
6.37%
Cash On Cash
8.8%
Cap Rate
1.37
DSCR
$2,826
Rent
$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,826 income − $2,467 expenses = $359 cash flow
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,826
Total Expenses
$2,467
Mortgage P&I
45%
$1,263
Property Taxes
6%
$166
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311