Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.03% first-year return on $66,237 initial cash invested.
1.03%
Cash On Cash
7.64%
Cap Rate
1.13
DSCR
$2,738
Rent
$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,738 income − $2,681 expenses = $57 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.6%
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
$2,738
Total Expenses
$2,681
Mortgage P&I
47%
$1,296
Property Taxes
14%
$371
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$301