Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.57% first-year return on $67,287 initial cash invested.
3.57%
Cash On Cash
7.79%
Cap Rate
1.26
DSCR
$2,788
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,788 income − $2,588 expenses = $200 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,287
Downpayment
20%
$46,940
Closing costs
1%
$2,347
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,788
Total Expenses
$2,588
Mortgage P&I
43%
$1,212
Property Taxes
12%
$337
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307