Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.6% first-year return on $66,300 initial cash invested.
4.6%
Cash On Cash
8.3%
Cap Rate
1.29
DSCR
$2,596
Rent
$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,596 income − $2,342 expenses = $254 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,596
Total Expenses
$2,342
Mortgage P&I
47%
$1,232
Property Taxes
6%
$146
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286