Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.4% first-year return on $67,980 initial cash invested.
8.4%
Cash On Cash
9.1%
Cap Rate
1.49
DSCR
$2,943
Rent
$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,980
Downpayment
20%
$47,600
Closing costs
1%
$2,380
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,943
Total Expenses
$2,467
Mortgage P&I
41%
$1,210
Property Taxes
6%
$176
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324