Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.72% first-year return on $67,497 initial cash invested.
9.72%
Cash On Cash
9.84%
Cap Rate
1.53
DSCR
$3,099
Rent
$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,099 income − $2,552 expenses = $547 cash flow
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,497
Downpayment
20%
$47,140
Closing costs
1%
$2,357
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,099
Total Expenses
$2,552
Mortgage P&I
41%
$1,261
Property Taxes
4%
$136
Home Insurance
3%
$84
HOA
1%
$17
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341