Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.26% first-year return on $67,728 initial cash invested.
1.26%
Cash On Cash
7.26%
Cap Rate
1.13
DSCR
$2,272
Rent
$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,272 income − $2,201 expenses = $71 cash flow
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,728
Downpayment
20%
$47,360
Closing costs
1%
$2,368
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,272
Total Expenses
$2,201
Mortgage P&I
56%
$1,271
Property Taxes
3%
$73
Home Insurance
4%
$84
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250