Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.89% first-year return on $64,557 initial cash invested.
8.89%
Cash On Cash
9.27%
Cap Rate
1.53
DSCR
$2,936
Rent
$478
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
6.5%
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
$2,936
Total Expenses
$2,458
Mortgage P&I
38%
$1,117
Property Taxes
9%
$261
Home Insurance
3%
$83
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323