Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.29% first-year return on $67,203 initial cash invested.
1.29%
Cash On Cash
7.22%
Cap Rate
1.14
DSCR
$2,486
Rent
$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,486 income − $2,414 expenses = $72 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,203
Downpayment
20%
$46,860
Closing costs
1%
$2,343
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,486
Total Expenses
$2,414
Mortgage P&I
50%
$1,239
Property Taxes
10%
$247
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$75
Maintenance
4%
$99
Other
11%
$273