Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.97% first-year return on $66,678 initial cash invested.
0.97%
Cash On Cash
7.59%
Cap Rate
1.12
DSCR
$2,523
Rent
$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,523 income − $2,469 expenses = $54 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,678
Downpayment
20%
$46,360
Closing costs
1%
$2,318
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,523
Total Expenses
$2,469
Mortgage P&I
52%
$1,311
Property Taxes
9%
$217
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278