Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.33% first-year return on $61,728 initial cash invested.
0.33%
Cash On Cash
6.7%
Cap Rate
1.09
DSCR
$2,235
Rent
$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,235 income − $2,218 expenses = $17 cash flow
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,728
Downpayment
20%
$47,360
Closing costs
1%
$2,368
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$2,235
Total Expenses
$2,218
Mortgage P&I
54%
$1,217
Property Taxes
7%
$158
Home Insurance
4%
$84
HOA
0%
$0
Property Management
12%
$268
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$246
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality