Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.36% first-year return on $65,250 initial cash invested.
4.36%
Cash On Cash
7.84%
Cap Rate
1.29
DSCR
$2,348
Rent
$237
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
6.5%
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
$2,348
Total Expenses
$2,111
Mortgage P&I
49%
$1,139
Property Taxes
4%
$95
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258