Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.17% first-year return on $66,216 initial cash invested.
3.17%
Cash On Cash
7.91%
Cap Rate
1.23
DSCR
$2,632
Rent
$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,216
Downpayment
20%
$45,920
Closing costs
1%
$2,296
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,632
Total Expenses
$2,457
Mortgage P&I
47%
$1,233
Property Taxes
9%
$248
Home Insurance
3%
$81
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$290