Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.17% first-year return on $66,363 initial cash invested.
9.17%
Cash On Cash
9.81%
Cap Rate
1.5
DSCR
$3,070
Rent
$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,070 income − $2,563 expenses = $507 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,363
Downpayment
20%
$46,060
Closing costs
1%
$2,303
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,070
Total Expenses
$2,563
Mortgage P&I
41%
$1,252
Property Taxes
6%
$185
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338