Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.11% first-year return on $66,279 initial cash invested.
3.11%
Cash On Cash
7.98%
Cap Rate
1.23
DSCR
$2,720
Rent
$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,720 income − $2,548 expenses = $172 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,279
Downpayment
20%
$45,980
Closing costs
1%
$2,299
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,720
Total Expenses
$2,548
Mortgage P&I
46%
$1,247
Property Taxes
11%
$296
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299