Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.95% first-year return on $66,699 initial cash invested.
9.95%
Cash On Cash
9.96%
Cap Rate
1.54
DSCR
$3,138
Rent
$553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,138 income − $2,585 expenses = $553 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,699
Downpayment
20%
$46,380
Closing costs
1%
$2,319
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,138
Total Expenses
$2,585
Mortgage P&I
40%
$1,246
Property Taxes
6%
$191
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$345