Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.15% first-year return on $66,216 initial cash invested.
9.15%
Cash On Cash
9.77%
Cap Rate
1.5
DSCR
$3,024
Rent
$505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,024 income − $2,519 expenses = $505 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,216
Downpayment
20%
$45,920
Closing costs
1%
$2,296
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,024
Total Expenses
$2,519
Mortgage P&I
41%
$1,243
Property Taxes
5%
$165
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333