Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.71% first-year return on $66,027 initial cash invested.
6.71%
Cash On Cash
8.83%
Cap Rate
1.41
DSCR
$2,972
Rent
$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,972 income − $2,603 expenses = $369 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,027
Downpayment
20%
$45,740
Closing costs
1%
$2,287
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,972
Total Expenses
$2,603
Mortgage P&I
40%
$1,195
Property Taxes
11%
$317
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327