Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.61% first-year return on $66,804 initial cash invested.
9.61%
Cash On Cash
9.51%
Cap Rate
1.56
DSCR
$3,184
Rent
$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,184 income − $2,649 expenses = $535 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,804
Downpayment
20%
$46,480
Closing costs
1%
$2,324
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,184
Total Expenses
$2,649
Mortgage P&I
37%
$1,180
Property Taxes
10%
$317
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$96
Maintenance
4%
$127
Other
11%
$350