Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.37% first-year return on $64,746 initial cash invested.
4.37%
Cash On Cash
8.3%
Cap Rate
1.29
DSCR
$2,715
Rent
$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,715 income − $2,479 expenses = $236 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,746
Downpayment
20%
$44,520
Closing costs
1%
$2,226
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,715
Total Expenses
$2,479
Mortgage P&I
44%
$1,195
Property Taxes
10%
$274
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$81
Maintenance
4%
$109
Other
11%
$299