Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.43% first-year return on $67,308 initial cash invested.
7.43%
Cash On Cash
9.11%
Cap Rate
1.42
DSCR
$2,690
Rent
$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,690 income − $2,273 expenses = $417 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,308
Downpayment
20%
$46,960
Closing costs
1%
$2,348
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,690
Total Expenses
$2,273
Mortgage P&I
47%
$1,257
Property Taxes
1%
$18
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296