Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.84% first-year return on $65,439 initial cash invested.
13.84%
Cash On Cash
10.9%
Cap Rate
1.79
DSCR
$3,753
Rent
$755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,439
Downpayment
20%
$45,180
Closing costs
1%
$2,259
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,753
Total Expenses
$2,998
Mortgage P&I
31%
$1,147
Property Taxes
13%
$496
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413