Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.54% first-year return on $65,880 initial cash invested.
7.54%
Cash On Cash
8.93%
Cap Rate
1.47
DSCR
$3,128
Rent
$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,880
Downpayment
20%
$45,600
Closing costs
1%
$2,280
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,128
Total Expenses
$2,714
Mortgage P&I
37%
$1,158
Property Taxes
14%
$427
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344