Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.22% first-year return on $66,846 initial cash invested.
8.22%
Cash On Cash
9.17%
Cap Rate
1.48
DSCR
$2,892
Rent
$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,892 income − $2,434 expenses = $458 cash flow
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,846
Downpayment
20%
$46,520
Closing costs
1%
$2,326
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,892
Total Expenses
$2,434
Mortgage P&I
42%
$1,204
Property Taxes
6%
$164
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318