Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.92% first-year return on $66,090 initial cash invested.
6.92%
Cash On Cash
8.77%
Cap Rate
1.42
DSCR
$2,744
Rent
$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,744 income − $2,363 expenses = $381 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
$2,744
Total Expenses
$2,363
Mortgage P&I
43%
$1,183
Property Taxes
6%
$167
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302