Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.83% first-year return on $66,531 initial cash invested.
0.83%
Cash On Cash
7.18%
Cap Rate
1.12
DSCR
$2,532
Rent
$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,532 income − $2,486 expenses = $46 cash flow
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,531
Downpayment
20%
$46,220
Closing costs
1%
$2,311
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,532
Total Expenses
$2,486
Mortgage P&I
49%
$1,236
Property Taxes
12%
$305
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279