Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.81% first-year return on $68,064 initial cash invested.
7.81%
Cash On Cash
8.81%
Cap Rate
1.47
DSCR
$2,874
Rent
$443
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,064
Downpayment
20%
$47,680
Closing costs
1%
$2,384
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,874
Total Expenses
$2,431
Mortgage P&I
42%
$1,193
Property Taxes
6%
$177
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316