Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.88% first-year return on $64,641 initial cash invested.
10.88%
Cash On Cash
10.27%
Cap Rate
1.6
DSCR
$3,238
Rent
$586
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,641
Downpayment
20%
$44,420
Closing costs
1%
$2,221
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,238
Total Expenses
$2,652
Mortgage P&I
37%
$1,185
Property Taxes
9%
$286
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$356