Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.11% first-year return on $65,313 initial cash invested.
2.11%
Cash On Cash
6.89%
Cap Rate
1.19
DSCR
$2,223
Rent
$115
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,313
Downpayment
20%
$45,060
Closing costs
1%
$2,253
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,223
Total Expenses
$2,108
Mortgage P&I
49%
$1,090
Property Taxes
8%
$181
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245