Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.55% first-year return on $66,867 initial cash invested.
5.55%
Cash On Cash
8.41%
Cap Rate
1.35
DSCR
$2,913
Rent
$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,867
Downpayment
20%
$46,540
Closing costs
1%
$2,327
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,913
Total Expenses
$2,604
Mortgage P&I
41%
$1,204
Property Taxes
11%
$330
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$320