Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.56% first-year return on $67,350 initial cash invested.
6.56%
Cash On Cash
9.08%
Cap Rate
1.37
DSCR
$2,802
Rent
$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,802 income − $2,434 expenses = $368 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,802
Total Expenses
$2,434
Mortgage P&I
46%
$1,298
Property Taxes
4%
$102
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308