Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.9% first-year return on $65,481 initial cash invested.
0.9%
Cash On Cash
6.73%
Cap Rate
1.11
DSCR
$1,998
Rent
$49
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,481
Downpayment
20%
$45,220
Closing costs
1%
$2,261
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,998
Total Expenses
$1,949
Mortgage P&I
57%
$1,139
Property Taxes
3%
$50
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$240
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$220