Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.24% first-year return on $66,867 initial cash invested.
8.24%
Cash On Cash
9.48%
Cap Rate
1.46
DSCR
$2,973
Rent
$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,973 income − $2,514 expenses = $459 cash flow
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,973
Total Expenses
$2,514
Mortgage P&I
42%
$1,260
Property Taxes
5%
$159
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327