Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.08% first-year return on $66,111 initial cash invested.
6.08%
Cash On Cash
8.31%
Cap Rate
1.41
DSCR
$3,094
Rent
$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,094 income − $2,759 expenses = $335 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,111
Downpayment
20%
$45,820
Closing costs
1%
$2,291
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,094
Total Expenses
$2,759
Mortgage P&I
36%
$1,128
Property Taxes
17%
$518
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340