Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.85% first-year return on $66,678 initial cash invested.
1.85%
Cash On Cash
7.51%
Cap Rate
1.16
DSCR
$2,550
Rent
$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,550 income − $2,447 expenses = $103 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,678
Downpayment
20%
$46,360
Closing costs
1%
$2,318
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,550
Total Expenses
$2,447
Mortgage P&I
49%
$1,245
Property Taxes
10%
$252
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280