Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.69% first-year return on $66,006 initial cash invested.
1.69%
Cash On Cash
7.23%
Cap Rate
1.16
DSCR
$2,318
Rent
$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,318 income − $2,225 expenses = $93 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,006
Downpayment
20%
$45,720
Closing costs
1%
$2,286
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,318
Total Expenses
$2,225
Mortgage P&I
51%
$1,192
Property Taxes
7%
$156
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$255