Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.93% first-year return on $66,279 initial cash invested.
2.93%
Cash On Cash
7.39%
Cap Rate
1.22
DSCR
$2,409
Rent
$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,409 income − $2,247 expenses = $162 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,279
Downpayment
20%
$45,980
Closing costs
1%
$2,299
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,409
Total Expenses
$2,247
Mortgage P&I
48%
$1,157
Property Taxes
7%
$176
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265