Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.25% first-year return on $67,014 initial cash invested.
7.25%
Cash On Cash
8.7%
Cap Rate
1.43
DSCR
$2,661
Rent
$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,661 income − $2,256 expenses = $405 cash flow
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,014
Downpayment
20%
$46,680
Closing costs
1%
$2,334
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,661
Total Expenses
$2,256
Mortgage P&I
44%
$1,181
Property Taxes
2%
$64
Home Insurance
3%
$82
HOA
1%
$25
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$293