Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.39% first-year return on $67,266 initial cash invested.
1.39%
Cash On Cash
7.21%
Cap Rate
1.14
DSCR
$2,499
Rent
$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,499 income − $2,421 expenses = $78 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,266
Downpayment
20%
$46,920
Closing costs
1%
$2,346
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,499
Total Expenses
$2,421
Mortgage P&I
49%
$1,231
Property Taxes
11%
$278
Home Insurance
2%
$62
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275