Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.23% first-year return on $67,371 initial cash invested.
8.23%
Cash On Cash
8.66%
Cap Rate
1.52
DSCR
$3,038
Rent
$462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,371
Downpayment
20%
$47,020
Closing costs
1%
$2,351
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,038
Total Expenses
$2,576
Mortgage P&I
37%
$1,113
Property Taxes
11%
$347
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$334