Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.43% first-year return on $67,938 initial cash invested.
4.43%
Cash On Cash
8.11%
Cap Rate
1.3
DSCR
$3,033
Rent
$251
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
$67,938
Downpayment
20%
$47,560
Closing costs
1%
$2,378
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,033
Total Expenses
$2,782
Mortgage P&I
41%
$1,236
Property Taxes
14%
$431
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334