Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.96% first-year return on $64,410 initial cash invested.
4.96%
Cash On Cash
8.22%
Cap Rate
1.32
DSCR
$2,502
Rent
$266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,410
Downpayment
20%
$44,200
Closing costs
1%
$2,210
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,502
Total Expenses
$2,236
Mortgage P&I
46%
$1,147
Property Taxes
6%
$162
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275