Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.17% first-year return on $64,893 initial cash invested.
8.17%
Cash On Cash
8.86%
Cap Rate
1.51
DSCR
$2,808
Rent
$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,893
Downpayment
20%
$44,660
Closing costs
1%
$2,233
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,808
Total Expenses
$2,366
Mortgage P&I
39%
$1,095
Property Taxes
8%
$221
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309