Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.24% first-year return on $65,334 initial cash invested.
9.24%
Cash On Cash
9.66%
Cap Rate
1.52
DSCR
$2,858
Rent
$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,334
Downpayment
20%
$45,080
Closing costs
1%
$2,254
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,858
Total Expenses
$2,355
Mortgage P&I
42%
$1,198
Property Taxes
4%
$115
Home Insurance
2%
$71
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314