Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.6% first-year return on $66,321 initial cash invested.
14.6%
Cash On Cash
11.01%
Cap Rate
1.83
DSCR
$3,842
Rent
$807
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,842 income − $3,035 expenses = $807 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,842
Total Expenses
$3,035
Mortgage P&I
30%
$1,151
Property Taxes
13%
$484
Home Insurance
2%
$93
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423