Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.37% first-year return on $67,413 initial cash invested.
0.37%
Cash On Cash
6.9%
Cap Rate
1.09
DSCR
$2,361
Rent
$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,361 income − $2,340 expenses = $21 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,413
Downpayment
20%
$47,060
Closing costs
1%
$2,353
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,361
Total Expenses
$2,340
Mortgage P&I
52%
$1,237
Property Taxes
10%
$235
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$283
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$260