Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.19% first-year return on $67,350 initial cash invested.
2.19%
Cash On Cash
7.47%
Cap Rate
1.19
DSCR
$2,854
Rent
$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,854 income − $2,731 expenses = $123 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,854
Total Expenses
$2,731
Mortgage P&I
43%
$1,226
Property Taxes
15%
$414
Home Insurance
3%
$82
HOA
1%
$39
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314