Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.16% first-year return on $64,998 initial cash invested.
13.16%
Cash On Cash
10.93%
Cap Rate
1.7
DSCR
$3,132
Rent
$713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,998
Downpayment
20%
$44,760
Closing costs
1%
$2,238
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,132
Total Expenses
$2,419
Mortgage P&I
38%
$1,200
Property Taxes
3%
$89
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345