Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.89% first-year return on $65,250 initial cash invested.
4.89%
Cash On Cash
8.35%
Cap Rate
1.34
DSCR
$3,198
Rent
$266
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,198
Total Expenses
$2,932
Mortgage P&I
37%
$1,171
Property Taxes
17%
$556
Home Insurance
2%
$79
HOA
1%
$38
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352