Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.27% first-year return on $66,300 initial cash invested.
5.27%
Cash On Cash
8.4%
Cap Rate
1.35
DSCR
$3,228
Rent
$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,228 income − $2,937 expenses = $291 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,228
Total Expenses
$2,937
Mortgage P&I
37%
$1,190
Property Taxes
18%
$570
Home Insurance
2%
$80
HOA
0%
$0
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355