Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.42% first-year return on $66,825 initial cash invested.
2.42%
Cash On Cash
7.58%
Cap Rate
1.21
DSCR
$2,889
Rent
$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,889 income − $2,754 expenses = $135 cash flow
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,825
Downpayment
20%
$46,500
Closing costs
1%
$2,325
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,889
Total Expenses
$2,754
Mortgage P&I
42%
$1,217
Property Taxes
16%
$472
Home Insurance
3%
$81
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318