Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.09% first-year return on $65,145 initial cash invested.
8.09%
Cash On Cash
9.27%
Cap Rate
1.48
DSCR
$3,094
Rent
$439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,145
Downpayment
20%
$44,900
Closing costs
1%
$2,245
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,094
Total Expenses
$2,655
Mortgage P&I
38%
$1,172
Property Taxes
6%
$171
Home Insurance
3%
$79
HOA
6%
$181
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340