Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.4% first-year return on $66,006 initial cash invested.
8.4%
Cash On Cash
9.49%
Cap Rate
1.47
DSCR
$2,822
Rent
$462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,822 income − $2,360 expenses = $462 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,006
Downpayment
20%
$45,720
Closing costs
1%
$2,286
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,822
Total Expenses
$2,360
Mortgage P&I
44%
$1,232
Property Taxes
3%
$86
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310