Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.71% first-year return on $66,237 initial cash invested.
5.71%
Cash On Cash
8.46%
Cap Rate
1.35
DSCR
$2,542
Rent
$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,542 income − $2,227 expenses = $315 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,237
Downpayment
20%
$45,940
Closing costs
1%
$2,297
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,542
Total Expenses
$2,227
Mortgage P&I
47%
$1,202
Property Taxes
3%
$72
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280