Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.45% first-year return on $64,788 initial cash invested.
7.45%
Cash On Cash
9.18%
Cap Rate
1.43
DSCR
$2,674
Rent
$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,674 income − $2,272 expenses = $402 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,788
Downpayment
20%
$44,560
Closing costs
1%
$2,228
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,674
Total Expenses
$2,272
Mortgage P&I
45%
$1,195
Property Taxes
3%
$88
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294