Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.44% first-year return on $67,623 initial cash invested.
1.44%
Cash On Cash
7.32%
Cap Rate
1.14
DSCR
$2,464
Rent
$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,464 income − $2,383 expenses = $81 cash flow
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,623
Downpayment
20%
$47,260
Closing costs
1%
$2,363
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,464
Total Expenses
$2,383
Mortgage P&I
51%
$1,262
Property Taxes
8%
$200
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$271