Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.05% first-year return on $66,300 initial cash invested.
4.05%
Cash On Cash
8.13%
Cap Rate
1.27
DSCR
$2,744
Rent
$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,744 income − $2,520 expenses = $224 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,744
Total Expenses
$2,520
Mortgage P&I
45%
$1,224
Property Taxes
10%
$281
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302