Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.33% first-year return on $66,300 initial cash invested.
10.33%
Cash On Cash
10.06%
Cap Rate
1.55
DSCR
$2,883
Rent
$571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,883 income − $2,312 expenses = $571 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
$2,883
Total Expenses
$2,312
Mortgage P&I
43%
$1,242
Property Taxes
0%
$11
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$317