Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.75% first-year return on $65,586 initial cash invested.
6.75%
Cash On Cash
8.27%
Cap Rate
1.42
DSCR
$2,394
Rent
$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,394 income − $2,025 expenses = $369 cash flow
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,586
Downpayment
20%
$45,320
Closing costs
1%
$2,266
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,394
Total Expenses
$2,025
Mortgage P&I
46%
$1,096
Property Taxes
1%
$35
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263