Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.97% first-year return on $64,389 initial cash invested.
6.97%
Cash On Cash
8.98%
Cap Rate
1.4
DSCR
$2,542
Rent
$374
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
7.0%
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
$2,542
Total Expenses
$2,168
Mortgage P&I
46%
$1,177
Property Taxes
2%
$47
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280