Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.52% first-year return on $67,665 initial cash invested.
7.52%
Cash On Cash
9.44%
Cap Rate
1.45
DSCR
$3,812
Rent
$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,812 income − $3,388 expenses = $424 cash flow
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,665
Downpayment
20%
$47,300
Closing costs
1%
$2,365
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,812
Total Expenses
$3,388
Mortgage P&I
34%
$1,284
Property Taxes
19%
$726
Home Insurance
2%
$84
HOA
0%
$0
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419