Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.32% first-year return on $66,279 initial cash invested.
9.32%
Cash On Cash
9.47%
Cap Rate
1.55
DSCR
$3,292
Rent
$515
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
$66,279
Downpayment
20%
$45,980
Closing costs
1%
$2,299
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,292
Total Expenses
$2,777
Mortgage P&I
35%
$1,167
Property Taxes
12%
$410
Home Insurance
2%
$80
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362