Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.52% first-year return on $66,405 initial cash invested.
9.52%
Cash On Cash
9.65%
Cap Rate
1.53
DSCR
$2,864
Rent
$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,864 income − $2,337 expenses = $527 cash flow
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,405
Downpayment
20%
$46,100
Closing costs
1%
$2,305
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,864
Total Expenses
$2,337
Mortgage P&I
42%
$1,211
Property Taxes
2%
$64
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315