Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.01% first-year return on $65,229 initial cash invested.
9.01%
Cash On Cash
9.23%
Cap Rate
1.55
DSCR
$3,030
Rent
$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,229
Downpayment
20%
$44,980
Closing costs
1%
$2,249
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,030
Total Expenses
$2,540
Mortgage P&I
37%
$1,119
Property Taxes
11%
$338
Home Insurance
2%
$53
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333