Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.18% first-year return on $66,132 initial cash invested.
9.18%
Cash On Cash
9.52%
Cap Rate
1.52
DSCR
$2,853
Rent
$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,853 income − $2,347 expenses = $506 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,132
Downpayment
20%
$45,840
Closing costs
1%
$2,292
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,853
Total Expenses
$2,347
Mortgage P&I
42%
$1,199
Property Taxes
3%
$98
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314