Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.02% first-year return on $65,418 initial cash invested.
10.02%
Cash On Cash
9.3%
Cap Rate
1.6
DSCR
$2,804
Rent
$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,418
Downpayment
20%
$45,160
Closing costs
1%
$2,258
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,804
Total Expenses
$2,258
Mortgage P&I
39%
$1,092
Property Taxes
4%
$123
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308