Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.96% first-year return on $66,951 initial cash invested.
7.96%
Cash On Cash
8.98%
Cap Rate
1.47
DSCR
$2,804
Rent
$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,951
Downpayment
20%
$46,620
Closing costs
1%
$2,331
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,804
Total Expenses
$2,360
Mortgage P&I
42%
$1,189
Property Taxes
5%
$135
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308