Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.73% first-year return on $66,594 initial cash invested.
3.73%
Cash On Cash
7.68%
Cap Rate
1.26
DSCR
$2,484
Rent
$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,484 income − $2,277 expenses = $207 cash flow
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,594
Downpayment
20%
$46,280
Closing costs
1%
$2,314
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,484
Total Expenses
$2,277
Mortgage P&I
47%
$1,175
Property Taxes
7%
$176
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$75
Maintenance
4%
$99
Other
11%
$273