Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.63% first-year return on $65,082 initial cash invested.
3.63%
Cash On Cash
8.34%
Cap Rate
1.24
DSCR
$2,696
Rent
$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,696 income − $2,499 expenses = $197 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,082
Downpayment
20%
$44,840
Closing costs
1%
$2,242
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,696
Total Expenses
$2,499
Mortgage P&I
47%
$1,254
Property Taxes
9%
$248
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297