Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.23% first-year return on $66,090 initial cash invested.
4.23%
Cash On Cash
7.98%
Cap Rate
1.3
DSCR
$2,883
Rent
$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,883 income − $2,650 expenses = $233 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,090
Downpayment
20%
$45,800
Closing costs
1%
$2,290
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,883
Total Expenses
$2,650
Mortgage P&I
41%
$1,175
Property Taxes
14%
$416
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$317