Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.5% first-year return on $66,909 initial cash invested.
4.5%
Cash On Cash
8.24%
Cap Rate
1.29
DSCR
$2,630
Rent
$251
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,909
Downpayment
20%
$46,580
Closing costs
1%
$2,329
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,630
Total Expenses
$2,379
Mortgage P&I
47%
$1,244
Property Taxes
6%
$158
Home Insurance
3%
$83
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289