Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.76% first-year return on $66,069 initial cash invested.
7.76%
Cash On Cash
9.29%
Cap Rate
1.43
DSCR
$2,728
Rent
$427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,728 income − $2,301 expenses = $427 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,069
Downpayment
20%
$45,780
Closing costs
1%
$2,289
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,728
Total Expenses
$2,301
Mortgage P&I
45%
$1,237
Property Taxes
2%
$55
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300