Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.59% first-year return on $67,350 initial cash invested.
9.59%
Cash On Cash
9.45%
Cap Rate
1.55
DSCR
$3,000
Rent
$538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,000 income − $2,462 expenses = $538 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,000
Total Expenses
$2,462
Mortgage P&I
40%
$1,193
Property Taxes
6%
$167
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330