Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.73% first-year return on $66,216 initial cash invested.
5.73%
Cash On Cash
8.68%
Cap Rate
1.36
DSCR
$2,984
Rent
$316
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,216
Downpayment
20%
$45,920
Closing costs
1%
$2,296
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,984
Total Expenses
$2,668
Mortgage P&I
41%
$1,225
Property Taxes
12%
$352
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$90
Maintenance
4%
$119
Other
11%
$328