Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.67% first-year return on $66,951 initial cash invested.
3.67%
Cash On Cash
7.8%
Cap Rate
1.25
DSCR
$2,536
Rent
$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,951
Downpayment
20%
$46,620
Closing costs
1%
$2,331
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,536
Total Expenses
$2,331
Mortgage P&I
48%
$1,210
Property Taxes
7%
$176
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279