Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 32.21% first-year return on $66,090 initial cash invested.
32.21%
Cash On Cash
16.66%
Cap Rate
2.62
DSCR
$4,779
Rent
$1,774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,090
Downpayment
20%
$45,800
Closing costs
1%
$2,290
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,779
Total Expenses
$3,005
Mortgage P&I
25%
$1,215
Property Taxes
2%
$86
Home Insurance
2%
$80
HOA
0%
$0
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$526