Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.73% first-year return on $65,040 initial cash invested.
1.73%
Cash On Cash
7.32%
Cap Rate
1.16
DSCR
$2,354
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,040
Downpayment
20%
$44,800
Closing costs
1%
$2,240
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,354
Total Expenses
$2,260
Mortgage P&I
50%
$1,179
Property Taxes
9%
$201
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$259