Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.04% first-year return on $67,539 initial cash invested.
6.04%
Cash On Cash
8.79%
Cap Rate
1.35
DSCR
$2,714
Rent
$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,714 income − $2,374 expenses = $340 cash flow
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,539
Downpayment
20%
$47,180
Closing costs
1%
$2,359
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,714
Total Expenses
$2,374
Mortgage P&I
47%
$1,279
Property Taxes
3%
$88
Home Insurance
3%
$83
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$81
Maintenance
4%
$109
Other
11%
$299