Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.14% first-year return on $66,804 initial cash invested.
2.14%
Cash On Cash
7.64%
Cap Rate
1.18
DSCR
$2,589
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,804
Downpayment
20%
$46,480
Closing costs
1%
$2,324
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,589
Total Expenses
$2,470
Mortgage P&I
49%
$1,256
Property Taxes
10%
$250
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285