Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.04% first-year return on $67,896 initial cash invested.
5.04%
Cash On Cash
8.25%
Cap Rate
1.33
DSCR
$2,896
Rent
$285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,896
Downpayment
20%
$47,520
Closing costs
1%
$2,376
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,896
Total Expenses
$2,611
Mortgage P&I
43%
$1,233
Property Taxes
11%
$304
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319