Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.14% first-year return on $66,405 initial cash invested.
7.14%
Cash On Cash
8.7%
Cap Rate
1.43
DSCR
$2,682
Rent
$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,682 income − $2,287 expenses = $395 cash flow
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,405
Downpayment
20%
$46,100
Closing costs
1%
$2,305
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,682
Total Expenses
$2,287
Mortgage P&I
44%
$1,170
Property Taxes
5%
$124
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$295