Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.83% first-year return on $66,300 initial cash invested.
12.83%
Cash On Cash
10.73%
Cap Rate
1.69
DSCR
$3,256
Rent
$709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,256 income − $2,547 expenses = $709 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,256
Total Expenses
$2,547
Mortgage P&I
37%
$1,217
Property Taxes
4%
$143
Home Insurance
2%
$80
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358