Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.94% first-year return on $66,237 initial cash invested.
11.94%
Cash On Cash
10.41%
Cap Rate
1.66
DSCR
$3,294
Rent
$659
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,237
Downpayment
20%
$45,940
Closing costs
1%
$2,297
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,294
Total Expenses
$2,635
Mortgage P&I
36%
$1,202
Property Taxes
7%
$234
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362