Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.97% first-year return on $67,119 initial cash invested.
1.97%
Cash On Cash
7.51%
Cap Rate
1.17
DSCR
$2,504
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,504 income − $2,394 expenses = $110 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,119
Downpayment
20%
$46,780
Closing costs
1%
$2,339
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,504
Total Expenses
$2,394
Mortgage P&I
50%
$1,254
Property Taxes
9%
$213
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275