Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.61% first-year return on $66,930 initial cash invested.
8.61%
Cash On Cash
9.74%
Cap Rate
1.48
DSCR
$3,310
Rent
$480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,310 income − $2,830 expenses = $480 cash flow
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,310
Total Expenses
$2,830
Mortgage P&I
39%
$1,279
Property Taxes
10%
$345
Home Insurance
2%
$82
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364