Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.01% first-year return on $66,069 initial cash invested.
6.01%
Cash On Cash
8.48%
Cap Rate
1.37
DSCR
$2,583
Rent
$331
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,069
Downpayment
20%
$45,780
Closing costs
1%
$2,289
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,583
Total Expenses
$2,252
Mortgage P&I
46%
$1,184
Property Taxes
4%
$111
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284