Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.93% first-year return on $66,426 initial cash invested.
5.93%
Cash On Cash
8.72%
Cap Rate
1.37
DSCR
$3,021
Rent
$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,021 income − $2,693 expenses = $328 cash flow
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,021
Total Expenses
$2,693
Mortgage P&I
41%
$1,226
Property Taxes
7%
$224
Home Insurance
5%
$140
HOA
2%
$75
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332