Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.34% first-year return on $66,300 initial cash invested.
9.34%
Cash On Cash
10.11%
Cap Rate
1.51
DSCR
$3,434
Rent
$516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,434 income − $2,918 expenses = $516 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.5%
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
$3,434
Total Expenses
$2,918
Mortgage P&I
37%
$1,285
Property Taxes
11%
$386
Home Insurance
2%
$80
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378