Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.07% first-year return on $67,182 initial cash invested.
9.07%
Cash On Cash
9.49%
Cap Rate
1.52
DSCR
$3,098
Rent
$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,098 income − $2,590 expenses = $508 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,182
Downpayment
20%
$46,840
Closing costs
1%
$2,342
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,098
Total Expenses
$2,590
Mortgage P&I
39%
$1,220
Property Taxes
8%
$239
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341