Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.5% first-year return on $65,313 initial cash invested.
9.5%
Cash On Cash
9.45%
Cap Rate
1.55
DSCR
$2,830
Rent
$517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,830 income − $2,313 expenses = $517 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,830
Total Expenses
$2,313
Mortgage P&I
40%
$1,144
Property Taxes
4%
$127
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311