Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.31% first-year return on $66,279 initial cash invested.
9.31%
Cash On Cash
9.3%
Cap Rate
1.54
DSCR
$2,816
Rent
$514
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
6.4%
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
$2,816
Total Expenses
$2,302
Mortgage P&I
41%
$1,155
Property Taxes
4%
$109
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$84
Maintenance
4%
$113
Other
11%
$310