Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.34% first-year return on $53,082 initial cash invested.
8.34%
Cash On Cash
8.66%
Cap Rate
1.42
DSCR
$2,763
Rent
$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,763 income − $2,394 expenses = $369 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,082
Downpayment
20%
$44,840
Closing costs
1%
$2,242
Rehab
0%
$0
Furnishing
3%
$6,000
Cashflow
Total Income
$2,763
Total Expenses
$2,394
Mortgage P&I
41%
$1,138
Property Taxes
9%
$237
Home Insurance
3%
$78
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304