Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.32% first-year return on $66,846 initial cash invested.
9.32%
Cash On Cash
9.42%
Cap Rate
1.53
DSCR
$2,904
Rent
$519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,904 income − $2,385 expenses = $519 cash flow
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,846
Downpayment
20%
$46,520
Closing costs
1%
$2,326
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,904
Total Expenses
$2,385
Mortgage P&I
41%
$1,191
Property Taxes
4%
$126
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319