Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.37% first-year return on $66,300 initial cash invested.
7.37%
Cash On Cash
9.16%
Cap Rate
1.44
DSCR
$3,304
Rent
$407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,304 income − $2,897 expenses = $407 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,304
Total Expenses
$2,897
Mortgage P&I
37%
$1,217
Property Taxes
14%
$478
Home Insurance
2%
$80
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363