Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.51% first-year return on $66,048 initial cash invested.
3.51%
Cash On Cash
7.52%
Cap Rate
1.25
DSCR
$2,284
Rent
$193
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,048
Downpayment
20%
$45,760
Closing costs
1%
$2,288
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,284
Total Expenses
$2,091
Mortgage P&I
50%
$1,149
Property Taxes
4%
$84
Home Insurance
4%
$82
HOA
0%
$0
Property Management
12%
$274
CapEx
4%
$91
Vacancy
3%
$69
Maintenance
4%
$91
Other
11%
$251