Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.03% first-year return on $66,615 initial cash invested.
7.03%
Cash On Cash
9.38%
Cap Rate
1.39
DSCR
$3,040
Rent
$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,040 income − $2,650 expenses = $390 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,615
Downpayment
20%
$46,300
Closing costs
1%
$2,315
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,040
Total Expenses
$2,650
Mortgage P&I
43%
$1,297
Property Taxes
8%
$239
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$334