Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.14% first-year return on $66,468 initial cash invested.
6.14%
Cash On Cash
8.28%
Cap Rate
1.38
DSCR
$2,512
Rent
$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,512 income − $2,172 expenses = $340 cash flow
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,512
Total Expenses
$2,172
Mortgage P&I
46%
$1,152
Property Taxes
2%
$60
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276