Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.95% first-year return on $66,258 initial cash invested.
6.95%
Cash On Cash
8.53%
Cap Rate
1.42
DSCR
$2,566
Rent
$384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,566 income − $2,182 expenses = $384 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,566
Total Expenses
$2,182
Mortgage P&I
45%
$1,147
Property Taxes
3%
$82
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282