Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.78% first-year return on $66,027 initial cash invested.
2.78%
Cash On Cash
7.87%
Cap Rate
1.2
DSCR
$2,439
Rent
$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,439 income − $2,286 expenses = $153 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,027
Downpayment
20%
$45,740
Closing costs
1%
$2,287
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,439
Total Expenses
$2,286
Mortgage P&I
51%
$1,248
Property Taxes
5%
$128
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$268