Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.3% first-year return on $65,880 initial cash invested.
12.3%
Cash On Cash
10.53%
Cap Rate
1.68
DSCR
$3,448
Rent
$675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,880
Downpayment
20%
$45,600
Closing costs
1%
$2,280
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,448
Total Expenses
$2,773
Mortgage P&I
34%
$1,187
Property Taxes
10%
$334
Home Insurance
2%
$80
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379