Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.15% first-year return on $64,473 initial cash invested.
12.15%
Cash On Cash
10.61%
Cap Rate
1.66
DSCR
$3,142
Rent
$653
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,473
Downpayment
20%
$44,260
Closing costs
1%
$2,213
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,142
Total Expenses
$2,489
Mortgage P&I
37%
$1,177
Property Taxes
5%
$164
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346