Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.97% first-year return on $65,838 initial cash invested.
7.97%
Cash On Cash
9.37%
Cap Rate
1.44
DSCR
$2,661
Rent
$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,661 income − $2,224 expenses = $437 cash flow
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,838
Downpayment
20%
$45,560
Closing costs
1%
$2,278
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,661
Total Expenses
$2,224
Mortgage P&I
46%
$1,236
Property Taxes
0%
$4
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$293