Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.4% first-year return on $66,279 initial cash invested.
12.4%
Cash On Cash
10.4%
Cap Rate
1.71
DSCR
$3,500
Rent
$685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,500 income − $2,815 expenses = $685 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,500
Total Expenses
$2,815
Mortgage P&I
33%
$1,167
Property Taxes
11%
$378
Home Insurance
2%
$80
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385