Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.24% first-year return on $66,594 initial cash invested.
3.24%
Cash On Cash
7.52%
Cap Rate
1.26
DSCR
$2,973
Rent
$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,973 income − $2,793 expenses = $180 cash flow
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,594
Downpayment
20%
$46,280
Closing costs
1%
$2,314
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,973
Total Expenses
$2,793
Mortgage P&I
39%
$1,151
Property Taxes
18%
$538
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327