Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.49% first-year return on $66,468 initial cash invested.
2.49%
Cash On Cash
7.5%
Cap Rate
1.19
DSCR
$2,397
Rent
$138
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,468
Downpayment
20%
$46,160
Closing costs
1%
$2,308
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,397
Total Expenses
$2,259
Mortgage P&I
50%
$1,209
Property Taxes
6%
$144
Home Insurance
3%
$82
HOA
0%
$8
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264