Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.68% first-year return on $66,300 initial cash invested.
10.68%
Cash On Cash
10.12%
Cap Rate
1.6
DSCR
$3,537
Rent
$590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,537 income − $2,947 expenses = $590 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,537
Total Expenses
$2,947
Mortgage P&I
34%
$1,209
Property Taxes
13%
$457
Home Insurance
2%
$80
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389