Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.83% first-year return on $66,279 initial cash invested.
4.83%
Cash On Cash
8.43%
Cap Rate
1.3
DSCR
$2,710
Rent
$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,710 income − $2,443 expenses = $267 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,279
Downpayment
20%
$45,980
Closing costs
1%
$2,299
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,710
Total Expenses
$2,443
Mortgage P&I
46%
$1,240
Property Taxes
7%
$203
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298