Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.01% first-year return on $66,468 initial cash invested.
1.01%
Cash On Cash
7.24%
Cap Rate
1.12
DSCR
$2,290
Rent
$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,290 income − $2,234 expenses = $56 cash flow
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,290
Total Expenses
$2,234
Mortgage P&I
54%
$1,244
Property Taxes
6%
$128
Home Insurance
4%
$82
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252