Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.13% first-year return on $66,405 initial cash invested.
9.13%
Cash On Cash
9.54%
Cap Rate
1.53
DSCR
$3,189
Rent
$505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,405
Downpayment
20%
$46,100
Closing costs
1%
$2,305
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,189
Total Expenses
$2,684
Mortgage P&I
38%
$1,199
Property Taxes
10%
$316
Home Insurance
3%
$83
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351