Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.87% first-year return on $65,313 initial cash invested.
6.87%
Cash On Cash
9.41%
Cap Rate
1.39
DSCR
$2,931
Rent
$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,931 income − $2,557 expenses = $374 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,313
Downpayment
20%
$45,060
Closing costs
1%
$2,253
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,931
Total Expenses
$2,557
Mortgage P&I
44%
$1,275
Property Taxes
2%
$45
Home Insurance
3%
$81
HOA
5%
$160
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322