Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.77% first-year return on $64,389 initial cash invested.
1.77%
Cash On Cash
7.11%
Cap Rate
1.17
DSCR
$2,316
Rent
$95
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,389
Downpayment
20%
$44,180
Closing costs
1%
$2,209
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,316
Total Expenses
$2,221
Mortgage P&I
48%
$1,120
Property Taxes
9%
$212
Home Insurance
3%
$79
HOA
1%
$22
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$69
Maintenance
4%
$93
Other
11%
$255