Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.69% first-year return on $66,258 initial cash invested.
5.69%
Cash On Cash
8.56%
Cap Rate
1.35
DSCR
$2,853
Rent
$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,853 income − $2,539 expenses = $314 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,853
Total Expenses
$2,539
Mortgage P&I
42%
$1,211
Property Taxes
9%
$270
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314