Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.67% first-year return on $66,195 initial cash invested.
12.67%
Cash On Cash
10.81%
Cap Rate
1.67
DSCR
$3,306
Rent
$699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,306 income − $2,607 expenses = $699 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,195
Downpayment
20%
$45,900
Closing costs
1%
$2,295
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,306
Total Expenses
$2,607
Mortgage P&I
37%
$1,237
Property Taxes
5%
$164
Home Insurance
2%
$82
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364