Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.16% first-year return on $66,447 initial cash invested.
1.16%
Cash On Cash
7.35%
Cap Rate
1.12
DSCR
$2,244
Rent
$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,244 income − $2,180 expenses = $64 cash flow
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,447
Downpayment
20%
$46,140
Closing costs
1%
$2,307
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,244
Total Expenses
$2,180
Mortgage P&I
56%
$1,259
Property Taxes
3%
$78
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247