Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.02% first-year return on $65,586 initial cash invested.
6.02%
Cash On Cash
8.7%
Cap Rate
1.37
DSCR
$2,848
Rent
$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,848 income − $2,519 expenses = $329 cash flow
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,586
Downpayment
20%
$45,320
Closing costs
1%
$2,266
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,848
Total Expenses
$2,519
Mortgage P&I
42%
$1,199
Property Taxes
10%
$272
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313