Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.85% first-year return on $64,809 initial cash invested.
5.85%
Cash On Cash
8.36%
Cap Rate
1.36
DSCR
$2,460
Rent
$316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,809
Downpayment
20%
$44,580
Closing costs
1%
$2,229
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,460
Total Expenses
$2,144
Mortgage P&I
46%
$1,138
Property Taxes
4%
$96
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$271