Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.5% first-year return on $65,817 initial cash invested.
2.5%
Cash On Cash
7.63%
Cap Rate
1.19
DSCR
$2,290
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,817
Downpayment
20%
$45,540
Closing costs
1%
$2,277
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,290
Total Expenses
$2,153
Mortgage P&I
53%
$1,219
Property Taxes
3%
$74
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252