Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.09% first-year return on $67,581 initial cash invested.
6.09%
Cash On Cash
8.5%
Cap Rate
1.37
DSCR
$2,742
Rent
$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,581
Downpayment
20%
$47,220
Closing costs
1%
$2,361
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,742
Total Expenses
$2,399
Mortgage P&I
44%
$1,220
Property Taxes
6%
$163
Home Insurance
3%
$83
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302