Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.26% first-year return on $66,867 initial cash invested.
8.26%
Cash On Cash
9.58%
Cap Rate
1.49
DSCR
$3,730
Rent
$460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,730 income − $3,270 expenses = $460 cash flow
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,867
Downpayment
20%
$46,540
Closing costs
1%
$2,327
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,730
Total Expenses
$3,270
Mortgage P&I
33%
$1,248
Property Taxes
19%
$702
Home Insurance
1%
$52
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410