Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.32% first-year return on $67,854 initial cash invested.
2.32%
Cash On Cash
7.74%
Cap Rate
1.18
DSCR
$2,624
Rent
$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,624 income − $2,493 expenses = $131 cash flow
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,854
Downpayment
20%
$47,480
Closing costs
1%
$2,374
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,624
Total Expenses
$2,493
Mortgage P&I
49%
$1,296
Property Taxes
8%
$220
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289