Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.27% first-year return on $66,720 initial cash invested.
3.27%
Cash On Cash
8.11%
Cap Rate
1.22
DSCR
$2,607
Rent
$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,607 income − $2,425 expenses = $182 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,720
Downpayment
20%
$46,400
Closing costs
1%
$2,320
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,607
Total Expenses
$2,425
Mortgage P&I
49%
$1,282
Property Taxes
7%
$173
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287