Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.05% first-year return on $66,298 initial cash invested.
18.05%
Cash On Cash
12.08%
Cap Rate
1.97
DSCR
$3,496
Rent
$997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,496 income − $2,499 expenses = $997 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,298
Downpayment
20%
$45,998
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,496
Total Expenses
$2,499
Mortgage P&I
34%
$1,178
Property Taxes
1%
$51
Home Insurance
2%
$80
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385