Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.48% first-year return on $67,371 initial cash invested.
0.48%
Cash On Cash
6.53%
Cap Rate
1.1
DSCR
$2,217
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,217 income − $2,190 expenses = $27 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,371
Downpayment
20%
$47,020
Closing costs
1%
$2,351
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,217
Total Expenses
$2,190
Mortgage P&I
53%
$1,164
Property Taxes
8%
$180
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$266
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244