Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.48% first-year return on $66,531 initial cash invested.
3.48%
Cash On Cash
7.74%
Cap Rate
1.24
DSCR
$2,272
Rent
$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,272 income − $2,079 expenses = $193 cash flow
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,531
Downpayment
20%
$46,220
Closing costs
1%
$2,311
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,272
Total Expenses
$2,079
Mortgage P&I
53%
$1,206
Property Taxes
1%
$18
Home Insurance
4%
$82
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250