Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.41% first-year return on $79,077 initial cash invested.
7.41%
Cash On Cash
9.51%
Cap Rate
1.5
DSCR
$3,210
Rent
$488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,210 income − $2,722 expenses = $488 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,077
Downpayment
20%
$46,740
Closing costs
1%
$2,337
Rehab
0%
$0
Furnishing
13%
$30,000
Cashflow
Total Income
$3,210
Total Expenses
$2,722
Mortgage P&I
39%
$1,236
Property Taxes
10%
$312
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality