Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.64% first-year return on $67,371 initial cash invested.
0.64%
Cash On Cash
7.5%
Cap Rate
1.11
DSCR
$2,608
Rent
$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,608 income − $2,572 expenses = $36 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,371
Downpayment
20%
$47,020
Closing costs
1%
$2,351
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,608
Total Expenses
$2,572
Mortgage P&I
51%
$1,329
Property Taxes
10%
$273
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287