Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.49% first-year return on $66,846 initial cash invested.
7.49%
Cash On Cash
9.36%
Cap Rate
1.43
DSCR
$3,231
Rent
$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,231 income − $2,814 expenses = $417 cash flow
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,846
Downpayment
20%
$46,520
Closing costs
1%
$2,326
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,231
Total Expenses
$2,814
Mortgage P&I
39%
$1,269
Property Taxes
11%
$363
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355