Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.82% first-year return on $66,300 initial cash invested.
11.82%
Cash On Cash
10.68%
Cap Rate
1.61
DSCR
$3,150
Rent
$653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,150 income − $2,497 expenses = $653 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,150
Total Expenses
$2,497
Mortgage P&I
40%
$1,268
Property Taxes
3%
$79
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346