Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.82% first-year return on $65,670 initial cash invested.
4.82%
Cash On Cash
8.24%
Cap Rate
1.32
DSCR
$2,859
Rent
$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,670
Downpayment
20%
$45,400
Closing costs
1%
$2,270
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,859
Total Expenses
$2,595
Mortgage P&I
41%
$1,181
Property Taxes
13%
$363
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314