Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.95% first-year return on $66,216 initial cash invested.
2.95%
Cash On Cash
8%
Cap Rate
1.21
DSCR
$2,685
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,685 income − $2,522 expenses = $163 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,216
Downpayment
20%
$45,920
Closing costs
1%
$2,296
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,685
Total Expenses
$2,522
Mortgage P&I
47%
$1,261
Property Taxes
11%
$286
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295