Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.49% first-year return on $66,384 initial cash invested.
9.49%
Cash On Cash
9.84%
Cap Rate
1.53
DSCR
$3,230
Rent
$525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,230 income − $2,705 expenses = $525 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,384
Downpayment
20%
$46,080
Closing costs
1%
$2,304
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,230
Total Expenses
$2,705
Mortgage P&I
38%
$1,236
Property Taxes
6%
$202
Home Insurance
3%
$82
HOA
3%
$87
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355