Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15% first-year return on $66,300 initial cash invested.
15%
Cash On Cash
11.21%
Cap Rate
1.84
DSCR
$3,826
Rent
$829
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
6.5%
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
$3,826
Total Expenses
$2,997
Mortgage P&I
31%
$1,167
Property Taxes
12%
$449
Home Insurance
2%
$80
HOA
0%
$0
Property Management
12%
$459
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421