Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.79% first-year return on $64,347 initial cash invested.
9.79%
Cash On Cash
9.59%
Cap Rate
1.57
DSCR
$2,808
Rent
$525
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,347
Downpayment
20%
$44,140
Closing costs
1%
$2,207
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,808
Total Expenses
$2,283
Mortgage P&I
40%
$1,126
Property Taxes
4%
$123
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309