Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.4% first-year return on $66,972 initial cash invested.
2.4%
Cash On Cash
7.23%
Cap Rate
1.2
DSCR
$2,608
Rent
$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,608 income − $2,474 expenses = $134 cash flow
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,972
Downpayment
20%
$46,640
Closing costs
1%
$2,332
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,608
Total Expenses
$2,474
Mortgage P&I
45%
$1,167
Property Taxes
13%
$327
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287