Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.32% first-year return on $67,329 initial cash invested.
8.32%
Cash On Cash
9.24%
Cap Rate
1.48
DSCR
$3,052
Rent
$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,329
Downpayment
20%
$46,980
Closing costs
1%
$2,349
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,052
Total Expenses
$2,585
Mortgage P&I
40%
$1,220
Property Taxes
8%
$245
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336