Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.45% first-year return on $64,725 initial cash invested.
3.45%
Cash On Cash
8.36%
Cap Rate
1.23
DSCR
$2,628
Rent
$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,628 income − $2,442 expenses = $186 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,725
Downpayment
20%
$44,500
Closing costs
1%
$2,225
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,628
Total Expenses
$2,442
Mortgage P&I
48%
$1,259
Property Taxes
8%
$203
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289