Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.78% first-year return on $66,636 initial cash invested.
1.78%
Cash On Cash
7.16%
Cap Rate
1.17
DSCR
$2,556
Rent
$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,556 income − $2,457 expenses = $99 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,636
Downpayment
20%
$46,320
Closing costs
1%
$2,316
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,556
Total Expenses
$2,457
Mortgage P&I
46%
$1,181
Property Taxes
11%
$290
Home Insurance
3%
$83
HOA
1%
$34
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281