Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.92% first-year return on $67,602 initial cash invested.
7.92%
Cash On Cash
8.94%
Cap Rate
1.49
DSCR
$3,218
Rent
$446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,218
Total Expenses
$2,772
Mortgage P&I
37%
$1,185
Property Taxes
13%
$412
Home Insurance
2%
$80
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354