Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.33% first-year return on $66,804 initial cash invested.
1.33%
Cash On Cash
7.17%
Cap Rate
1.13
DSCR
$2,240
Rent
$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,240 income − $2,166 expenses = $74 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,804
Downpayment
20%
$46,480
Closing costs
1%
$2,324
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,240
Total Expenses
$2,166
Mortgage P&I
55%
$1,224
Property Taxes
4%
$96
Home Insurance
4%
$84
HOA
0%
$0
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$246