Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.8% first-year return on $65,481 initial cash invested.
9.8%
Cash On Cash
9.8%
Cap Rate
1.55
DSCR
$3,075
Rent
$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,481
Downpayment
20%
$45,220
Closing costs
1%
$2,261
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,075
Total Expenses
$2,540
Mortgage P&I
39%
$1,188
Property Taxes
7%
$228
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338