Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.01% first-year return on $67,077 initial cash invested.
4.01%
Cash On Cash
8.02%
Cap Rate
1.27
DSCR
$2,634
Rent
$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,634 income − $2,410 expenses = $224 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,077
Downpayment
20%
$46,740
Closing costs
1%
$2,337
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,634
Total Expenses
$2,410
Mortgage P&I
47%
$1,233
Property Taxes
8%
$200
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$290