Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.45% first-year return on $66,174 initial cash invested.
0.45%
Cash On Cash
7.01%
Cap Rate
1.1
DSCR
$2,382
Rent
$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,174
Downpayment
20%
$45,880
Closing costs
1%
$2,294
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,382
Total Expenses
$2,357
Mortgage P&I
51%
$1,220
Property Taxes
10%
$238
Home Insurance
3%
$80
HOA
0%
$10
Property Management
12%
$286
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$262