Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.52% first-year return on $67,161 initial cash invested.
2.52%
Cash On Cash
7.59%
Cap Rate
1.2
DSCR
$2,643
Rent
$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,643 income − $2,502 expenses = $141 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,161
Downpayment
20%
$46,820
Closing costs
1%
$2,341
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,643
Total Expenses
$2,502
Mortgage P&I
47%
$1,233
Property Taxes
11%
$286
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291