Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.33% first-year return on $66,006 initial cash invested.
5.33%
Cash On Cash
8.17%
Cap Rate
1.34
DSCR
$2,610
Rent
$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,006
Downpayment
20%
$45,720
Closing costs
1%
$2,286
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,610
Total Expenses
$2,317
Mortgage P&I
44%
$1,160
Property Taxes
3%
$90
Home Insurance
3%
$81
HOA
4%
$100
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287