Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.26% first-year return on $66,783 initial cash invested.
7.26%
Cash On Cash
8.79%
Cap Rate
1.43
DSCR
$2,598
Rent
$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,598 income − $2,194 expenses = $404 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,783
Downpayment
20%
$46,460
Closing costs
1%
$2,323
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,598
Total Expenses
$2,194
Mortgage P&I
46%
$1,193
Property Taxes
2%
$59
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286