Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.42% first-year return on $64,452 initial cash invested.
2.42%
Cash On Cash
7.48%
Cap Rate
1.2
DSCR
$2,462
Rent
$130
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,452
Downpayment
20%
$44,240
Closing costs
1%
$2,212
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,462
Total Expenses
$2,332
Mortgage P&I
47%
$1,151
Property Taxes
11%
$266
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$271