Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.37% first-year return on $64,830 initial cash invested.
7.37%
Cash On Cash
9.15%
Cap Rate
1.43
DSCR
$2,788
Rent
$398
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,830
Downpayment
20%
$44,600
Closing costs
1%
$2,230
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,788
Total Expenses
$2,390
Mortgage P&I
43%
$1,191
Property Taxes
6%
$170
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307