Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.38% first-year return on $66,468 initial cash invested.
8.38%
Cash On Cash
9.42%
Cap Rate
1.47
DSCR
$2,978
Rent
$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,468
Downpayment
20%
$46,160
Closing costs
1%
$2,308
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,978
Total Expenses
$2,514
Mortgage P&I
41%
$1,228
Property Taxes
7%
$205
Home Insurance
2%
$69
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328