Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.73% first-year return on $67,686 initial cash invested.
4.73%
Cash On Cash
8.36%
Cap Rate
1.29
DSCR
$2,661
Rent
$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,686
Downpayment
20%
$47,320
Closing costs
1%
$2,366
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,661
Total Expenses
$2,394
Mortgage P&I
48%
$1,275
Property Taxes
4%
$118
Home Insurance
3%
$84
HOA
0%
$13
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$293