Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.26% first-year return on $64,809 initial cash invested.
21.26%
Cash On Cash
13.29%
Cap Rate
2.11
DSCR
$3,753
Rent
$1,148
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,809
Downpayment
20%
$44,580
Closing costs
1%
$2,229
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,753
Total Expenses
$2,605
Mortgage P&I
31%
$1,171
Property Taxes
2%
$78
Home Insurance
2%
$80
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413