Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.95% first-year return on $64,893 initial cash invested.
5.95%
Cash On Cash
8.51%
Cap Rate
1.37
DSCR
$2,673
Rent
$322
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,893
Downpayment
20%
$44,660
Closing costs
1%
$2,233
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,673
Total Expenses
$2,351
Mortgage P&I
43%
$1,154
Property Taxes
8%
$209
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294