Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.98% first-year return on $66,111 initial cash invested.
1.98%
Cash On Cash
7.59%
Cap Rate
1.19
DSCR
$3,052
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,111
Downpayment
20%
$45,820
Closing costs
1%
$2,291
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,052
Total Expenses
$2,943
Mortgage P&I
40%
$1,219
Property Taxes
20%
$606
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336