Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.72% first-year return on $67,329 initial cash invested.
6.72%
Cash On Cash
8.83%
Cap Rate
1.42
DSCR
$3,291
Rent
$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,291 income − $2,914 expenses = $377 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,329
Downpayment
20%
$46,980
Closing costs
1%
$2,349
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,291
Total Expenses
$2,914
Mortgage P&I
37%
$1,219
Property Taxes
15%
$493
Home Insurance
2%
$82
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362