Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.11% first-year return on $66,972 initial cash invested.
6.11%
Cash On Cash
8.83%
Cap Rate
1.37
DSCR
$2,996
Rent
$341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,996 income − $2,655 expenses = $341 cash flow
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,972
Downpayment
20%
$46,640
Closing costs
1%
$2,332
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,996
Total Expenses
$2,655
Mortgage P&I
42%
$1,255
Property Taxes
10%
$296
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330