Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.93% first-year return on $66,300 initial cash invested.
26.93%
Cash On Cash
15.31%
Cap Rate
2.31
DSCR
$4,404
Rent
$1,488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,404 income − $2,916 expenses = $1,488 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.4%
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
$4,404
Total Expenses
$2,916
Mortgage P&I
29%
$1,271
Property Taxes
2%
$69
Home Insurance
2%
$80
HOA
0%
$0
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484