Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.65% first-year return on $66,405 initial cash invested.
9.65%
Cash On Cash
9.35%
Cap Rate
1.59
DSCR
$3,243
Rent
$534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,243 income − $2,709 expenses = $534 cash flow
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,405
Downpayment
20%
$46,100
Closing costs
1%
$2,305
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,243
Total Expenses
$2,709
Mortgage P&I
35%
$1,132
Property Taxes
12%
$376
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357