Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.01% first-year return on $66,405 initial cash invested.
4.01%
Cash On Cash
8.16%
Cap Rate
1.26
DSCR
$2,571
Rent
$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,571 income − $2,349 expenses = $222 cash flow
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,405
Downpayment
20%
$46,100
Closing costs
1%
$2,305
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,571
Total Expenses
$2,349
Mortgage P&I
48%
$1,242
Property Taxes
6%
$148
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283