Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.55% first-year return on $67,119 initial cash invested.
8.55%
Cash On Cash
9.63%
Cap Rate
1.47
DSCR
$3,096
Rent
$478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,096 income − $2,618 expenses = $478 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,119
Downpayment
20%
$46,780
Closing costs
1%
$2,339
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,096
Total Expenses
$2,618
Mortgage P&I
41%
$1,276
Property Taxes
4%
$126
Home Insurance
3%
$84
HOA
3%
$78
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341