Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.5% first-year return on $66,867 initial cash invested.
7.5%
Cash On Cash
8.83%
Cap Rate
1.45
DSCR
$2,799
Rent
$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,799 income − $2,381 expenses = $418 cash flow
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,867
Downpayment
20%
$46,540
Closing costs
1%
$2,327
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,799
Total Expenses
$2,381
Mortgage P&I
42%
$1,182
Property Taxes
4%
$120
Home Insurance
3%
$82
HOA
2%
$45
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308