Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.95% first-year return on $66,447 initial cash invested.
7.95%
Cash On Cash
9.22%
Cap Rate
1.45
DSCR
$2,776
Rent
$440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,776 income − $2,336 expenses = $440 cash flow
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,776
Total Expenses
$2,336
Mortgage P&I
44%
$1,222
Property Taxes
4%
$111
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305