Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.18% first-year return on $65,271 initial cash invested.
8.18%
Cash On Cash
9.22%
Cap Rate
1.47
DSCR
$2,658
Rent
$445
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,271
Downpayment
20%
$45,020
Closing costs
1%
$2,251
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,658
Total Expenses
$2,213
Mortgage P&I
44%
$1,179
Property Taxes
2%
$51
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292