Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.6% first-year return on $66,300 initial cash invested.
7.6%
Cash On Cash
8.95%
Cap Rate
1.47
DSCR
$3,170
Rent
$420
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,170
Total Expenses
$2,750
Mortgage P&I
37%
$1,169
Property Taxes
13%
$423
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349