Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.75% first-year return on $66,111 initial cash invested.
9.75%
Cash On Cash
9.78%
Cap Rate
1.53
DSCR
$2,841
Rent
$537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,841 income − $2,304 expenses = $537 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,111
Downpayment
20%
$45,820
Closing costs
1%
$2,291
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,841
Total Expenses
$2,304
Mortgage P&I
43%
$1,217
Property Taxes
1%
$40
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313