Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.21% first-year return on $66,552 initial cash invested.
9.21%
Cash On Cash
10.09%
Cap Rate
1.49
DSCR
$3,098
Rent
$511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,098 income − $2,587 expenses = $511 cash flow
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,552
Downpayment
20%
$46,240
Closing costs
1%
$2,312
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,098
Total Expenses
$2,587
Mortgage P&I
42%
$1,309
Property Taxes
5%
$140
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341