Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.88% first-year return on $65,124 initial cash invested.
9.88%
Cash On Cash
9.62%
Cap Rate
1.57
DSCR
$2,848
Rent
$536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,848 income − $2,312 expenses = $536 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,124
Downpayment
20%
$44,880
Closing costs
1%
$2,244
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,848
Total Expenses
$2,312
Mortgage P&I
40%
$1,149
Property Taxes
4%
$115
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313