Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.41% first-year return on $67,434 initial cash invested.
5.41%
Cash On Cash
8.07%
Cap Rate
1.35
DSCR
$2,733
Rent
$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,733 income − $2,429 expenses = $304 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,434
Downpayment
20%
$47,080
Closing costs
1%
$2,354
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,733
Total Expenses
$2,429
Mortgage P&I
43%
$1,171
Property Taxes
8%
$226
Home Insurance
4%
$103
HOA
0%
$0
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$301