Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.9% first-year return on $66,216 initial cash invested.
13.9%
Cash On Cash
11.06%
Cap Rate
1.73
DSCR
$3,228
Rent
$767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,228 income − $2,461 expenses = $767 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,228
Total Expenses
$2,461
Mortgage P&I
38%
$1,221
Property Taxes
2%
$60
Home Insurance
3%
$83
HOA
0%
$0
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355