Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.65% first-year return on $66,195 initial cash invested.
14.65%
Cash On Cash
11.47%
Cap Rate
1.75
DSCR
$3,351
Rent
$808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,351 income − $2,543 expenses = $808 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,195
Downpayment
20%
$45,900
Closing costs
1%
$2,295
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,351
Total Expenses
$2,543
Mortgage P&I
37%
$1,252
Property Taxes
2%
$71
Home Insurance
2%
$80
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369