Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.78% first-year return on $65,502 initial cash invested.
4.78%
Cash On Cash
8.01%
Cap Rate
1.31
DSCR
$2,505
Rent
$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,505 income − $2,244 expenses = $261 cash flow
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,502
Downpayment
20%
$45,240
Closing costs
1%
$2,262
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,505
Total Expenses
$2,244
Mortgage P&I
46%
$1,149
Property Taxes
7%
$177
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276