Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.28% first-year return on $67,392 initial cash invested.
7.28%
Cash On Cash
8.84%
Cap Rate
1.45
DSCR
$3,231
Rent
$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,392
Downpayment
20%
$47,040
Closing costs
1%
$2,352
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,231
Total Expenses
$2,822
Mortgage P&I
37%
$1,194
Property Taxes
14%
$446
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355