Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.09% first-year return on $66,300 initial cash invested.
1.09%
Cash On Cash
7.22%
Cap Rate
1.13
DSCR
$2,450
Rent
$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,450 income − $2,390 expenses = $60 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,450
Total Expenses
$2,390
Mortgage P&I
50%
$1,226
Property Taxes
10%
$250
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270