Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.14% first-year return on $66,090 initial cash invested.
3.14%
Cash On Cash
7.59%
Cap Rate
1.23
DSCR
$2,426
Rent
$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,426 income − $2,253 expenses = $173 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,090
Downpayment
20%
$45,800
Closing costs
1%
$2,290
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,426
Total Expenses
$2,253
Mortgage P&I
49%
$1,179
Property Taxes
7%
$169
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267