Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.03% first-year return on $64,557 initial cash invested.
8.03%
Cash On Cash
9.36%
Cap Rate
1.46
DSCR
$2,878
Rent
$432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,557
Downpayment
20%
$44,340
Closing costs
1%
$2,217
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,878
Total Expenses
$2,446
Mortgage P&I
41%
$1,183
Property Taxes
7%
$206
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$317