Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.72% first-year return on $67,140 initial cash invested.
2.72%
Cash On Cash
7.42%
Cap Rate
1.21
DSCR
$2,523
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,140
Downpayment
20%
$46,800
Closing costs
1%
$2,340
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,523
Total Expenses
$2,371
Mortgage P&I
47%
$1,194
Property Taxes
9%
$236
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278