Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.68% first-year return on $66,258 initial cash invested.
3.68%
Cash On Cash
7.98%
Cap Rate
1.25
DSCR
$2,510
Rent
$203
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
$66,258
Downpayment
20%
$45,960
Closing costs
1%
$2,298
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,510
Total Expenses
$2,307
Mortgage P&I
49%
$1,225
Property Taxes
6%
$150
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276