Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.42% first-year return on $66,111 initial cash invested.
7.42%
Cash On Cash
9.3%
Cap Rate
1.46
DSCR
$3,783
Rent
$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,783 income − $3,374 expenses = $409 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,111
Downpayment
20%
$45,820
Closing costs
1%
$2,291
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,783
Total Expenses
$3,374
Mortgage P&I
32%
$1,216
Property Taxes
21%
$793
Home Insurance
2%
$80
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416