Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.29% first-year return on $67,875 initial cash invested.
8.29%
Cash On Cash
9.15%
Cap Rate
1.49
DSCR
$3,225
Rent
$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,225 income − $2,756 expenses = $469 cash flow
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,875
Downpayment
20%
$47,500
Closing costs
1%
$2,375
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,225
Total Expenses
$2,756
Mortgage P&I
38%
$1,213
Property Taxes
10%
$330
Home Insurance
3%
$83
HOA
1%
$33
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355