Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.41% first-year return on $66,678 initial cash invested.
7.41%
Cash On Cash
9.12%
Cap Rate
1.43
DSCR
$2,866
Rent
$412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,866 income − $2,454 expenses = $412 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,678
Downpayment
20%
$46,360
Closing costs
1%
$2,318
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,866
Total Expenses
$2,454
Mortgage P&I
43%
$1,235
Property Taxes
6%
$161
Home Insurance
3%
$83
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315