Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.47% first-year return on $67,140 initial cash invested.
2.47%
Cash On Cash
7.62%
Cap Rate
1.2
DSCR
$2,661
Rent
$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,661 income − $2,523 expenses = $138 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,140
Downpayment
20%
$46,800
Closing costs
1%
$2,340
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,661
Total Expenses
$2,523
Mortgage P&I
47%
$1,242
Property Taxes
11%
$295
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$293