Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.44% first-year return on $66,930 initial cash invested.
6.44%
Cash On Cash
8.9%
Cap Rate
1.39
DSCR
$3,170
Rent
$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,170 income − $2,811 expenses = $359 cash flow
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,930
Downpayment
20%
$46,600
Closing costs
1%
$2,330
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,170
Total Expenses
$2,811
Mortgage P&I
39%
$1,242
Property Taxes
13%
$409
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349