Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.82% first-year return on $66,972 initial cash invested.
3.82%
Cash On Cash
8.2%
Cap Rate
1.26
DSCR
$2,896
Rent
$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,896 income − $2,683 expenses = $213 cash flow
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,972
Downpayment
20%
$46,640
Closing costs
1%
$2,332
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,896
Total Expenses
$2,683
Mortgage P&I
44%
$1,265
Property Taxes
12%
$346
Home Insurance
3%
$82
HOA
0%
$4
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319