Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.2% first-year return on $67,371 initial cash invested.
5.2%
Cash On Cash
8.68%
Cap Rate
1.31
DSCR
$2,758
Rent
$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,758 income − $2,466 expenses = $292 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,758
Total Expenses
$2,466
Mortgage P&I
47%
$1,299
Property Taxes
5%
$146
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303