Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.1% first-year return on $65,271 initial cash invested.
2.1%
Cash On Cash
7.54%
Cap Rate
1.18
DSCR
$2,424
Rent
$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,424 income − $2,310 expenses = $114 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,271
Downpayment
20%
$45,020
Closing costs
1%
$2,251
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,424
Total Expenses
$2,310
Mortgage P&I
50%
$1,203
Property Taxes
8%
$203
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267