Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.06% first-year return on $66,342 initial cash invested.
2.06%
Cash On Cash
7.28%
Cap Rate
1.18
DSCR
$2,538
Rent
$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,538 income − $2,424 expenses = $114 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,342
Downpayment
20%
$46,040
Closing costs
1%
$2,302
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,538
Total Expenses
$2,424
Mortgage P&I
47%
$1,181
Property Taxes
12%
$297
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$279