Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.3% first-year return on $67,224 initial cash invested.
2.3%
Cash On Cash
7.77%
Cap Rate
1.18
DSCR
$2,553
Rent
$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,553 income − $2,424 expenses = $129 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,224
Downpayment
20%
$46,880
Closing costs
1%
$2,344
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,553
Total Expenses
$2,424
Mortgage P&I
50%
$1,287
Property Taxes
7%
$187
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281