Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.73% first-year return on $66,573 initial cash invested.
3.73%
Cash On Cash
8.32%
Cap Rate
1.25
DSCR
$2,894
Rent
$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,894 income − $2,687 expenses = $207 cash flow
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,573
Downpayment
20%
$46,260
Closing costs
1%
$2,313
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,894
Total Expenses
$2,687
Mortgage P&I
44%
$1,280
Property Taxes
12%
$339
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318