Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.47% first-year return on $66,951 initial cash invested.
1.47%
Cash On Cash
7.2%
Cap Rate
1.14
DSCR
$2,304
Rent
$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,951
Downpayment
20%
$46,620
Closing costs
1%
$2,331
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,304
Total Expenses
$2,222
Mortgage P&I
53%
$1,225
Property Taxes
6%
$133
Home Insurance
4%
$82
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253