Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.93% first-year return on $66,531 initial cash invested.
8.93%
Cash On Cash
9.37%
Cap Rate
1.51
DSCR
$2,896
Rent
$495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,896 income − $2,401 expenses = $495 cash flow
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,531
Downpayment
20%
$46,220
Closing costs
1%
$2,311
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,896
Total Expenses
$2,401
Mortgage P&I
41%
$1,193
Property Taxes
3%
$83
Home Insurance
3%
$91
HOA
2%
$48
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319