Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.92% first-year return on $66,279 initial cash invested.
4.92%
Cash On Cash
8.39%
Cap Rate
1.31
DSCR
$2,643
Rent
$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,643 income − $2,371 expenses = $272 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,643
Total Expenses
$2,371
Mortgage P&I
47%
$1,230
Property Taxes
6%
$162
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291