Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2% first-year return on $66,615 initial cash invested.
2%
Cash On Cash
7.53%
Cap Rate
1.19
DSCR
$3,026
Rent
$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,026 income − $2,915 expenses = $111 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,615
Downpayment
20%
$46,300
Closing costs
1%
$2,315
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,026
Total Expenses
$2,915
Mortgage P&I
40%
$1,221
Property Taxes
19%
$584
Home Insurance
3%
$81
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333