Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.92% first-year return on $67,644 initial cash invested.
6.92%
Cash On Cash
8.71%
Cap Rate
1.43
DSCR
$3,159
Rent
$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,159 income − $2,769 expenses = $390 cash flow
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,644
Downpayment
20%
$47,280
Closing costs
1%
$2,364
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,159
Total Expenses
$2,769
Mortgage P&I
38%
$1,200
Property Taxes
13%
$412
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347