Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.51% first-year return on $66,111 initial cash invested.
11.51%
Cash On Cash
10.34%
Cap Rate
1.62
DSCR
$3,068
Rent
$634
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,111
Downpayment
20%
$45,820
Closing costs
1%
$2,291
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,068
Total Expenses
$2,434
Mortgage P&I
40%
$1,218
Property Taxes
3%
$91
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337