Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.2% first-year return on $67,161 initial cash invested.
1.2%
Cash On Cash
6.87%
Cap Rate
1.15
DSCR
$2,754
Rent
$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,161
Downpayment
20%
$46,820
Closing costs
1%
$2,341
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,754
Total Expenses
$2,687
Mortgage P&I
42%
$1,163
Property Taxes
17%
$458
Home Insurance
3%
$84
HOA
2%
$46
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303