Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.72% first-year return on $67,455 initial cash invested.
8.72%
Cash On Cash
9.85%
Cap Rate
1.51
DSCR
$4,035
Rent
$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,035 income − $3,545 expenses = $490 cash flow
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,455
Downpayment
20%
$47,100
Closing costs
1%
$2,355
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,035
Total Expenses
$3,545
Mortgage P&I
32%
$1,282
Property Taxes
20%
$808
Home Insurance
2%
$84
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444