Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.36% first-year return on $66,321 initial cash invested.
5.36%
Cash On Cash
8.55%
Cap Rate
1.32
DSCR
$2,576
Rent
$296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,576 income − $2,280 expenses = $296 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,321
Downpayment
20%
$46,020
Closing costs
1%
$2,301
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,576
Total Expenses
$2,280
Mortgage P&I
48%
$1,240
Property Taxes
3%
$81
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283