Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.28% first-year return on $67,077 initial cash invested.
6.28%
Cash On Cash
8.73%
Cap Rate
1.37
DSCR
$2,708
Rent
$351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,708 income − $2,357 expenses = $351 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,077
Downpayment
20%
$46,740
Closing costs
1%
$2,337
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,708
Total Expenses
$2,357
Mortgage P&I
46%
$1,242
Property Taxes
4%
$107
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298