Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.05% first-year return on $67,602 initial cash invested.
3.05%
Cash On Cash
7.95%
Cap Rate
1.22
DSCR
$2,742
Rent
$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,742 income − $2,570 expenses = $172 cash flow
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,602
Downpayment
20%
$47,240
Closing costs
1%
$2,362
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,742
Total Expenses
$2,570
Mortgage P&I
47%
$1,283
Property Taxes
10%
$268
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302