Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.26% first-year return on $66,300 initial cash invested.
7.26%
Cash On Cash
8.61%
Cap Rate
1.44
DSCR
$2,576
Rent
$401
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
6.4%
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
$2,576
Total Expenses
$2,175
Mortgage P&I
44%
$1,146
Property Taxes
2%
$41
Home Insurance
3%
$80
HOA
1%
$33
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283