Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.86% first-year return on $65,670 initial cash invested.
1.86%
Cash On Cash
7.36%
Cap Rate
1.18
DSCR
$2,708
Rent
$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,708 income − $2,606 expenses = $102 cash flow
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,670
Downpayment
20%
$45,400
Closing costs
1%
$2,270
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,708
Total Expenses
$2,606
Mortgage P&I
44%
$1,182
Property Taxes
16%
$424
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298