Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.92% first-year return on $64,872 initial cash invested.
6.92%
Cash On Cash
8.98%
Cap Rate
1.41
DSCR
$2,738
Rent
$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,872
Downpayment
20%
$44,640
Closing costs
1%
$2,232
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,738
Total Expenses
$2,364
Mortgage P&I
43%
$1,187
Property Taxes
6%
$165
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$301