Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.21% first-year return on $66,195 initial cash invested.
9.21%
Cash On Cash
9.67%
Cap Rate
1.52
DSCR
$3,183
Rent
$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,183 income − $2,675 expenses = $508 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,183
Total Expenses
$2,675
Mortgage P&I
38%
$1,214
Property Taxes
9%
$300
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350