Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 28.16% first-year return on $66,258 initial cash invested.
28.16%
Cash On Cash
15.09%
Cap Rate
2.54
DSCR
$4,870
Rent
$1,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,258
Downpayment
20%
$45,960
Closing costs
1%
$2,298
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,870
Total Expenses
$3,315
Mortgage P&I
23%
$1,139
Property Taxes
9%
$449
Home Insurance
1%
$71
HOA
0%
$0
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536