Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.75% first-year return on $65,607 initial cash invested.
12.75%
Cash On Cash
10.25%
Cap Rate
1.73
DSCR
$3,052
Rent
$697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,607
Downpayment
20%
$45,340
Closing costs
1%
$2,267
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,052
Total Expenses
$2,355
Mortgage P&I
37%
$1,118
Property Taxes
4%
$129
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336