Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.62% first-year return on $65,670 initial cash invested.
10.62%
Cash On Cash
9.66%
Cap Rate
1.61
DSCR
$2,886
Rent
$581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,670
Downpayment
20%
$45,400
Closing costs
1%
$2,270
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,886
Total Expenses
$2,305
Mortgage P&I
39%
$1,132
Property Taxes
4%
$102
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$87
Maintenance
4%
$115
Other
11%
$317