Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.31% first-year return on $66,279 initial cash invested.
12.31%
Cash On Cash
10.39%
Cap Rate
1.67
DSCR
$2,968
Rent
$680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,968 income − $2,288 expenses = $680 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,968
Total Expenses
$2,288
Mortgage P&I
40%
$1,191
Property Taxes
0%
$8
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$326