Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.04% first-year return on $66,027 initial cash invested.
2.04%
Cash On Cash
7.36%
Cap Rate
1.18
DSCR
$2,560
Rent
$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,560 income − $2,448 expenses = $112 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,027
Downpayment
20%
$45,740
Closing costs
1%
$2,287
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,560
Total Expenses
$2,448
Mortgage P&I
46%
$1,188
Property Taxes
12%
$310
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$282