Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.33% first-year return on $64,830 initial cash invested.
7.33%
Cash On Cash
8.8%
Cap Rate
1.46
DSCR
$2,972
Rent
$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,972 income − $2,576 expenses = $396 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,830
Downpayment
20%
$44,600
Closing costs
1%
$2,230
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,972
Total Expenses
$2,576
Mortgage P&I
38%
$1,120
Property Taxes
10%
$297
Home Insurance
4%
$108
HOA
1%
$40
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327