Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.81% first-year return on $66,615 initial cash invested.
6.81%
Cash On Cash
8.91%
Cap Rate
1.4
DSCR
$2,818
Rent
$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,818 income − $2,440 expenses = $378 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,615
Downpayment
20%
$46,300
Closing costs
1%
$2,315
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,818
Total Expenses
$2,440
Mortgage P&I
44%
$1,227
Property Taxes
6%
$173
Home Insurance
3%
$81
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310