Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.44% first-year return on $67,644 initial cash invested.
1.44%
Cash On Cash
7.53%
Cap Rate
1.15
DSCR
$2,700
Rent
$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,700 income − $2,619 expenses = $81 cash flow
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,644
Downpayment
20%
$47,280
Closing costs
1%
$2,364
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,700
Total Expenses
$2,619
Mortgage P&I
48%
$1,294
Property Taxes
12%
$323
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297