Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.3% first-year return on $65,376 initial cash invested.
12.3%
Cash On Cash
10.27%
Cap Rate
1.7
DSCR
$3,090
Rent
$670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,376
Downpayment
20%
$45,120
Closing costs
1%
$2,256
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,090
Total Expenses
$2,420
Mortgage P&I
37%
$1,137
Property Taxes
5%
$149
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340