Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.39% first-year return on $66,489 initial cash invested.
6.39%
Cash On Cash
8.83%
Cap Rate
1.37
DSCR
$2,703
Rent
$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,703 income − $2,349 expenses = $354 cash flow
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,489
Downpayment
20%
$46,180
Closing costs
1%
$2,309
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,703
Total Expenses
$2,349
Mortgage P&I
46%
$1,237
Property Taxes
4%
$110
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297