Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.61% first-year return on $65,523 initial cash invested.
6.61%
Cash On Cash
9.04%
Cap Rate
1.37
DSCR
$2,578
Rent
$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,578 income − $2,217 expenses = $361 cash flow
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,523
Downpayment
20%
$45,260
Closing costs
1%
$2,263
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,578
Total Expenses
$2,217
Mortgage P&I
48%
$1,241
Property Taxes
1%
$25
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284