Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.69% first-year return on $66,909 initial cash invested.
7.69%
Cash On Cash
9.1%
Cap Rate
1.45
DSCR
$3,068
Rent
$429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,068 income − $2,639 expenses = $429 cash flow
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,909
Downpayment
20%
$46,580
Closing costs
1%
$2,329
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,068
Total Expenses
$2,639
Mortgage P&I
40%
$1,215
Property Taxes
9%
$272
Home Insurance
3%
$84
HOA
1%
$25
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337