Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.64% first-year return on $64,389 initial cash invested.
7.64%
Cash On Cash
8.84%
Cap Rate
1.48
DSCR
$3,014
Rent
$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,389
Downpayment
20%
$44,180
Closing costs
1%
$2,209
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,014
Total Expenses
$2,604
Mortgage P&I
36%
$1,097
Property Taxes
13%
$404
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$90
Maintenance
4%
$121
Other
11%
$332