Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.31% first-year return on $66,657 initial cash invested.
1.31%
Cash On Cash
7.57%
Cap Rate
1.13
DSCR
$2,288
Rent
$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,288 income − $2,215 expenses = $73 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,657
Downpayment
20%
$46,340
Closing costs
1%
$2,317
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,288
Total Expenses
$2,215
Mortgage P&I
57%
$1,296
Property Taxes
2%
$57
Home Insurance
4%
$82
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252