Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.63% first-year return on $66,174 initial cash invested.
7.63%
Cash On Cash
8.51%
Cap Rate
1.48
DSCR
$2,652
Rent
$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,174
Downpayment
20%
$45,880
Closing costs
1%
$2,294
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,652
Total Expenses
$2,231
Mortgage P&I
41%
$1,100
Property Taxes
5%
$128
Home Insurance
3%
$80
HOA
1%
$21
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292