Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.86% first-year return on $65,250 initial cash invested.
3.86%
Cash On Cash
8.04%
Cap Rate
1.26
DSCR
$2,542
Rent
$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,542 income − $2,332 expenses = $210 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,542
Total Expenses
$2,332
Mortgage P&I
47%
$1,196
Property Taxes
8%
$192
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280