Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.97% first-year return on $66,426 initial cash invested.
3.97%
Cash On Cash
8.71%
Cap Rate
1.24
DSCR
$2,528
Rent
$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,528 income − $2,308 expenses = $220 cash flow
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
8.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,426
Downpayment
20%
$46,120
Closing costs
1%
$2,306
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,528
Total Expenses
$2,308
Mortgage P&I
53%
$1,352
Property Taxes
1%
$14
Home Insurance
3%
$83
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278