Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.94% first-year return on $65,334 initial cash invested.
6.94%
Cash On Cash
8.38%
Cap Rate
1.45
DSCR
$2,684
Rent
$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,334
Downpayment
20%
$45,080
Closing costs
1%
$2,254
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,684
Total Expenses
$2,306
Mortgage P&I
41%
$1,089
Property Taxes
8%
$209
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295