Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.62% first-year return on $66,657 initial cash invested.
3.62%
Cash On Cash
8.21%
Cap Rate
1.24
DSCR
$2,632
Rent
$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,632 income − $2,431 expenses = $201 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,657
Downpayment
20%
$46,340
Closing costs
1%
$2,317
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,632
Total Expenses
$2,431
Mortgage P&I
49%
$1,280
Property Taxes
7%
$174
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$290