Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.18% first-year return on $66,300 initial cash invested.
9.18%
Cash On Cash
9.19%
Cap Rate
1.53
DSCR
$2,646
Rent
$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,646
Total Expenses
$2,139
Mortgage P&I
43%
$1,148
Property Taxes
0%
$11
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291