Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.51% first-year return on $67,833 initial cash invested.
8.51%
Cash On Cash
9.59%
Cap Rate
1.49
DSCR
$3,516
Rent
$481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,516 income − $3,035 expenses = $481 cash flow
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,833
Downpayment
20%
$47,460
Closing costs
1%
$2,373
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,516
Total Expenses
$3,035
Mortgage P&I
36%
$1,275
Property Taxes
14%
$480
Home Insurance
2%
$84
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$105
Maintenance
4%
$141
Other
11%
$387