Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.59% first-year return on $67,245 initial cash invested.
3.59%
Cash On Cash
7.95%
Cap Rate
1.24
DSCR
$2,528
Rent
$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,528 income − $2,327 expenses = $201 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,245
Downpayment
20%
$46,900
Closing costs
1%
$2,345
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,528
Total Expenses
$2,327
Mortgage P&I
50%
$1,252
Property Taxes
4%
$90
Home Insurance
3%
$86
HOA
2%
$40
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278