Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.96% first-year return on $66,237 initial cash invested.
4.96%
Cash On Cash
8.56%
Cap Rate
1.3
DSCR
$2,512
Rent
$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,512 income − $2,238 expenses = $274 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,512
Total Expenses
$2,238
Mortgage P&I
50%
$1,265
Property Taxes
2%
$39
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276