Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.79% first-year return on $66,510 initial cash invested.
1.79%
Cash On Cash
7.45%
Cap Rate
1.16
DSCR
$2,374
Rent
$99
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
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,510
Downpayment
20%
$46,200
Closing costs
1%
$2,310
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,374
Total Expenses
$2,275
Mortgage P&I
52%
$1,241
Property Taxes
6%
$145
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261