Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.19% first-year return on $65,355 initial cash invested.
8.19%
Cash On Cash
9.51%
Cap Rate
1.45
DSCR
$2,774
Rent
$446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,774 income − $2,328 expenses = $446 cash flow
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,355
Downpayment
20%
$45,100
Closing costs
1%
$2,255
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,774
Total Expenses
$2,328
Mortgage P&I
44%
$1,231
Property Taxes
4%
$102
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305