Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.77% first-year return on $65,145 initial cash invested.
5.77%
Cash On Cash
8.65%
Cap Rate
1.36
DSCR
$2,792
Rent
$313
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,145
Downpayment
20%
$44,900
Closing costs
1%
$2,245
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,792
Total Expenses
$2,479
Mortgage P&I
43%
$1,193
Property Taxes
9%
$257
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307