Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.85% first-year return on $66,279 initial cash invested.
13.85%
Cash On Cash
11.06%
Cap Rate
1.73
DSCR
$3,236
Rent
$765
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
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
$3,236
Total Expenses
$2,471
Mortgage P&I
38%
$1,225
Property Taxes
2%
$67
Home Insurance
2%
$80
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356