Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.59% first-year return on $66,825 initial cash invested.
3.59%
Cash On Cash
7.75%
Cap Rate
1.25
DSCR
$2,480
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,480 income − $2,280 expenses = $200 cash flow
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,825
Downpayment
20%
$46,500
Closing costs
1%
$2,325
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,480
Total Expenses
$2,280
Mortgage P&I
49%
$1,203
Property Taxes
6%
$150
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$273