Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.34% first-year return on $66,111 initial cash invested.
3.34%
Cash On Cash
7.56%
Cap Rate
1.25
DSCR
$2,535
Rent
$184
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
$66,111
Downpayment
20%
$45,820
Closing costs
1%
$2,291
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,535
Total Expenses
$2,351
Mortgage P&I
46%
$1,158
Property Taxes
10%
$252
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279