Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.23% first-year return on $67,056 initial cash invested.
5.23%
Cash On Cash
8.3%
Cap Rate
1.33
DSCR
$2,700
Rent
$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,700 income − $2,408 expenses = $292 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,056
Downpayment
20%
$46,720
Closing costs
1%
$2,336
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,700
Total Expenses
$2,408
Mortgage P&I
45%
$1,215
Property Taxes
7%
$193
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297