Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.29% first-year return on $66,846 initial cash invested.
3.29%
Cash On Cash
7.99%
Cap Rate
1.22
DSCR
$2,424
Rent
$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,424 income − $2,241 expenses = $183 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
$2,424
Total Expenses
$2,241
Mortgage P&I
52%
$1,269
Property Taxes
3%
$63
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267