Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.43% first-year return on $67,392 initial cash invested.
4.43%
Cash On Cash
8.03%
Cap Rate
1.29
DSCR
$2,727
Rent
$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,392
Downpayment
20%
$47,040
Closing costs
1%
$2,352
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,727
Total Expenses
$2,478
Mortgage P&I
45%
$1,215
Property Taxes
9%
$252
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300