Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.71% first-year return on $66,531 initial cash invested.
4.71%
Cash On Cash
8.3%
Cap Rate
1.3
DSCR
$2,764
Rent
$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,764 income − $2,503 expenses = $261 cash flow
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,531
Downpayment
20%
$46,220
Closing costs
1%
$2,311
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,764
Total Expenses
$2,503
Mortgage P&I
44%
$1,226
Property Taxes
12%
$335
Home Insurance
0%
$1
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304