Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.21% first-year return on $64,746 initial cash invested.
9.21%
Cash On Cash
9.76%
Cap Rate
1.52
DSCR
$3,063
Rent
$497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,746
Downpayment
20%
$44,520
Closing costs
1%
$2,226
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,063
Total Expenses
$2,566
Mortgage P&I
39%
$1,190
Property Taxes
8%
$245
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337