Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.69% first-year return on $67,518 initial cash invested.
1.69%
Cash On Cash
6.85%
Cap Rate
1.16
DSCR
$2,262
Rent
$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,518
Downpayment
20%
$47,160
Closing costs
1%
$2,358
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,262
Total Expenses
$2,167
Mortgage P&I
51%
$1,162
Property Taxes
6%
$132
Home Insurance
5%
$105
HOA
0%
$0
Property Management
12%
$271
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$249