Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.32% first-year return on $66,279 initial cash invested.
10.32%
Cash On Cash
9.88%
Cap Rate
1.59
DSCR
$3,375
Rent
$570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,375 income − $2,805 expenses = $570 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,279
Downpayment
20%
$45,980
Closing costs
1%
$2,299
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,375
Total Expenses
$2,805
Mortgage P&I
35%
$1,187
Property Taxes
12%
$391
Home Insurance
2%
$80
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371