Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.77% first-year return on $64,431 initial cash invested.
7.77%
Cash On Cash
9.13%
Cap Rate
1.45
DSCR
$2,582
Rent
$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,431
Downpayment
20%
$44,220
Closing costs
1%
$2,211
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,582
Total Expenses
$2,165
Mortgage P&I
45%
$1,162
Property Taxes
2%
$46
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284