Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.34% first-year return on $66,090 initial cash invested.
4.34%
Cash On Cash
7.79%
Cap Rate
1.29
DSCR
$2,295
Rent
$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,295 income − $2,056 expenses = $239 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,090
Downpayment
20%
$45,800
Closing costs
1%
$2,290
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,295
Total Expenses
$2,056
Mortgage P&I
50%
$1,156
Property Taxes
2%
$38
Home Insurance
4%
$82
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252