Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.62% first-year return on $67,497 initial cash invested.
1.62%
Cash On Cash
7.27%
Cap Rate
1.16
DSCR
$2,686
Rent
$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,497
Downpayment
20%
$47,140
Closing costs
1%
$2,357
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,686
Total Expenses
$2,595
Mortgage P&I
46%
$1,229
Property Taxes
14%
$370
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295