Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.89% first-year return on $67,812 initial cash invested.
1.89%
Cash On Cash
7.72%
Cap Rate
1.16
DSCR
$2,690
Rent
$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,690 income − $2,583 expenses = $107 cash flow
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,812
Downpayment
20%
$47,440
Closing costs
1%
$2,372
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,690
Total Expenses
$2,583
Mortgage P&I
49%
$1,311
Property Taxes
10%
$272
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296