Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.39% first-year return on $66,552 initial cash invested.
9.39%
Cash On Cash
9.51%
Cap Rate
1.53
DSCR
$2,928
Rent
$521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,552
Downpayment
20%
$46,240
Closing costs
1%
$2,312
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,928
Total Expenses
$2,407
Mortgage P&I
41%
$1,195
Property Taxes
5%
$135
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322