Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.14% first-year return on $67,770 initial cash invested.
7.14%
Cash On Cash
8.72%
Cap Rate
1.42
DSCR
$2,762
Rent
$403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,762 income − $2,359 expenses = $403 cash flow
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,770
Downpayment
20%
$47,400
Closing costs
1%
$2,370
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,762
Total Expenses
$2,359
Mortgage P&I
44%
$1,210
Property Taxes
4%
$120
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$304