Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.53% first-year return on $65,460 initial cash invested.
9.53%
Cash On Cash
9.81%
Cap Rate
1.53
DSCR
$2,974
Rent
$520
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,460
Downpayment
20%
$45,200
Closing costs
1%
$2,260
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,974
Total Expenses
$2,454
Mortgage P&I
41%
$1,208
Property Taxes
5%
$155
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327