Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.36% first-year return on $66,447 initial cash invested.
3.36%
Cash On Cash
7.73%
Cap Rate
1.25
DSCR
$2,874
Rent
$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,874 income − $2,688 expenses = $186 cash flow
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,447
Downpayment
20%
$46,140
Closing costs
1%
$2,307
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,874
Total Expenses
$2,688
Mortgage P&I
41%
$1,186
Property Taxes
15%
$443
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316