Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.4% first-year return on $66,615 initial cash invested.
5.4%
Cash On Cash
8.35%
Cap Rate
1.33
DSCR
$2,560
Rent
$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,560 income − $2,260 expenses = $300 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,615
Downpayment
20%
$46,300
Closing costs
1%
$2,315
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,560
Total Expenses
$2,260
Mortgage P&I
47%
$1,209
Property Taxes
3%
$83
Home Insurance
3%
$81
HOA
1%
$17
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$282